Flat
DA6
2 beds
2 baths
Talehangers Close, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-6,531
↘ -7%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £15,253 | £15,319 | £15,396 | £15,475 | £15,561 | £77,003 |
| Profit Before Tax | £-1,753 | £-1,616 | £-1,351 | £-1,079 | £-733 | £-6,531 |
| Profit After Tax | £-1,753 | £-1,616 | £-1,351 | £-1,079 | £-733 | £-6,531 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £1,248 | £1,414 | £7,830 | £11,530 | £14,019 | £36,040 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 8% | 12% | 15% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change