Flat
DA7
2 beds
1 bath
Church Road, Bexleyheath DA7
South East, England · DA7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-4,669
↘ -5%After 5 Years
Change In Property Value
£46,119
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £16,390 | £16,458 | £16,539 | £16,622 | £16,712 | £82,720 |
| Profit Before Tax | £-1,438 | £-1,282 | £-983 | £-677 | £-289 | £-4,669 |
| Profit After Tax | £-1,438 | £-1,282 | £-983 | £-677 | £-289 | £-4,669 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £1,812 | £2,001 | £8,963 | £12,982 | £15,692 | £41,450 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change