Flat DA14 2 beds 1 bath

The Park, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£28,964

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£43,281

↗ 14%After 5 Years

Return On Investment

76%

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	£23,676	£24,031	£24,632	£25,248	£26,005	£123,592
Total Expenses	£17,335	£17,437	£17,559	£17,683	£17,820	£87,834
Profit Before Tax	£6,341	£6,594	£7,073	£7,565	£8,185	£35,758
Profit After Tax	£5,136	£5,341	£5,729	£6,127	£6,630	£28,964
Change In Property Value	£3,050	£3,081	£9,334	£12,819	£14,998	£43,281
Net Return	£8,186	£8,422	£15,063	£18,946	£21,628	£72,245
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change