Flat DA7 3 beds 1 bath

Northall Road, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-2,461

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£63,857

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,700	£21,010	£21,536	£22,074	£22,736	£108,057
Total Expenses	£21,924	£22,001	£22,096	£22,194	£22,303	£110,518
Profit Before Tax	£-1,224	£-990	£-561	£-120	£434	£-2,461
Profit After Tax	£-1,224	£-990	£-561	£-120	£434	£-2,461
Change In Property Value	£4,500	£4,545	£13,771	£18,913	£22,128	£63,857
Net Return	£3,276	£3,555	£13,211	£18,793	£22,561	£61,396
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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