Flat
DA14
2 beds
1 bath
Hadlow Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-2,834
↘ -2%After 5 Years
Change In Property Value
£61,019
↗ 14%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,776 | £20,073 | £20,574 | £21,089 | £21,721 | £103,233 |
| Total Expenses | £21,038 | £21,114 | £21,207 | £21,302 | £21,408 | £106,068 |
| Profit Before Tax | £-1,262 | £-1,041 | £-632 | £-213 | £314 | £-2,834 |
| Profit After Tax | £-1,262 | £-1,041 | £-632 | £-213 | £314 | £-2,834 |
| Change In Property Value | £4,300 | £4,343 | £13,159 | £18,072 | £21,144 | £61,019 |
| Net Return | £3,038 | £3,302 | £12,527 | £17,859 | £21,458 | £58,184 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change