Flat DA7 2 beds 1 bath

Old Manor Way, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-3,763

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£53,214

↗ 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	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£18,604	£18,676	£18,762	£18,851	£18,949	£93,842
Profit Before Tax	£-1,348	£-1,161	£-810	£-450	£5	£-3,763
Profit After Tax	£-1,348	£-1,161	£-810	£-450	£5	£-3,763
Change In Property Value	£3,750	£3,788	£11,476	£15,761	£18,440	£53,214
Net Return	£2,402	£2,627	£10,666	£15,311	£18,444	£49,451
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	9%	13%	15%	41%

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