Flat
DA7
1 bed
1 bath
Pelham Road, Bexleyheath, Kent DA7
South East, England · DA7
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-6,877
↘ -11%After 5 Years
Change In Property Value
£28,381
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,204 | £9,342 | £9,576 | £9,815 | £10,109 | £48,046 |
| Total Expenses | £10,855 | £10,915 | £10,982 | £11,049 | £11,121 | £54,923 |
| Profit Before Tax | £-1,651 | £-1,573 | £-1,406 | £-1,234 | £-1,012 | £-6,877 |
| Profit After Tax | £-1,651 | £-1,573 | £-1,406 | £-1,234 | £-1,012 | £-6,877 |
| Change In Property Value | £2,000 | £2,020 | £6,121 | £8,406 | £9,835 | £28,381 |
| Net Return | £349 | £447 | £4,715 | £7,171 | £8,823 | £21,504 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change