Flat
DA7
1 bed
1 bath
Pickford Lane, Bexleyheath, Kent DA7
South East, England · DA7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-5,733
↘ -7%After 5 Years
Change In Property Value
£37,605
↗ 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 | £12,192 | £12,375 | £12,684 | £13,001 | £13,391 | £63,644 |
| Total Expenses | £13,733 | £13,797 | £13,871 | £13,947 | £14,028 | £69,377 |
| Profit Before Tax | £-1,541 | £-1,422 | £-1,187 | £-945 | £-637 | £-5,733 |
| Profit After Tax | £-1,541 | £-1,422 | £-1,187 | £-945 | £-637 | £-5,733 |
| Change In Property Value | £2,650 | £2,677 | £8,110 | £11,137 | £13,031 | £37,605 |
| Net Return | £1,109 | £1,254 | £6,923 | £10,192 | £12,394 | £31,871 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change