Flat DA7 2 beds 1 bath

Cannon Road, Bexleyheath, Kent DA7

South East, England · DA7

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-5,495

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£14,397	£14,462	£14,538	£14,615	£14,699	£72,710
Profit Before Tax	£-1,521	£-1,393	£-1,142	£-884	£-556	£-5,495
Profit After Tax	£-1,521	£-1,393	£-1,142	£-884	£-556	£-5,495
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£1,279	£1,435	£7,427	£10,884	£13,212	£34,238
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	1%	2%	9%	13%	15%	40%

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