Flat DA7 2 beds 1 bath

Russell Close, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-5,654

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 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	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£13,954	£14,019	£14,093	£14,170	£14,252	£70,488
Profit Before Tax	£-1,534	£-1,413	£-1,172	£-925	£-610	£-5,654
Profit After Tax	£-1,534	£-1,413	£-1,172	£-925	£-610	£-5,654
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£1,166	£1,314	£7,091	£10,423	£12,667	£32,660
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	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