Flat DA7 2 beds 1 bath

Francis Avenue, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-1,555

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£24,138	£24,218	£24,320	£24,423	£24,540	£121,639
Profit Before Tax	£-1,134	£-869	£-387	£108	£727	£-1,555
Profit After Tax	£-1,134	£-869	£-387	£108	£727	£-1,555
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£3,866	£4,181	£14,915	£21,122	£25,314	£69,397
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	3%	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