Flat
DA6
2 beds
1 bath
Upton Road, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-6,792
↘ -8%After 5 Years
Change In Property Value
£39,733
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £14,369 | £14,434 | £14,509 | £14,585 | £14,668 | £72,566 |
| Profit Before Tax | £-1,769 | £-1,645 | £-1,400 | £-1,149 | £-829 | £-6,792 |
| Profit After Tax | £-1,769 | £-1,645 | £-1,400 | £-1,149 | £-829 | £-6,792 |
| Change In Property Value | £2,800 | £2,828 | £8,569 | £11,768 | £13,768 | £39,733 |
| Net Return | £1,031 | £1,183 | £7,169 | £10,619 | £12,940 | £32,941 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change