Flat
DA6
3 beds
2 baths
Regal Walk, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-4,887
↘ -4%After 5 Years
Change In Property Value
£60,309
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,128 | £19,415 | £19,900 | £20,398 | £21,010 | £99,851 |
| Total Expenses | £20,775 | £20,849 | £20,941 | £21,034 | £21,138 | £104,738 |
| Profit Before Tax | £-1,647 | £-1,434 | £-1,041 | £-637 | £-129 | £-4,887 |
| Profit After Tax | £-1,647 | £-1,434 | £-1,041 | £-637 | £-129 | £-4,887 |
| Change In Property Value | £4,250 | £4,293 | £13,006 | £17,862 | £20,898 | £60,309 |
| Net Return | £2,603 | £2,858 | £11,966 | £17,225 | £20,770 | £55,422 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change