Flat DA7 2 beds 1 bath

Castleton Avenue, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-6,027

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 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	£11,496	£11,668	£11,960	£12,259	£12,627	£60,011
Total Expenses	£13,068	£13,132	£13,204	£13,277	£13,357	£66,038
Profit Before Tax	£-1,572	£-1,463	£-1,244	£-1,018	£-730	£-6,027
Profit After Tax	£-1,572	£-1,463	£-1,244	£-1,018	£-730	£-6,027
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£928	£1,062	£6,407	£9,489	£11,563	£29,449
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change