Flat DA14 1 bed 1 bath

Chislehurst Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£18,230

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 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	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£11,539	£11,609	£11,693	£11,778	£11,871	£58,489
Profit Before Tax	£3,977	£4,140	£4,450	£4,768	£5,171	£22,506
Profit After Tax	£3,222	£3,353	£3,604	£3,862	£4,189	£18,230
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£5,222	£5,373	£9,725	£12,268	£14,023	£46,611
Return From Rental Income (%)	5%	5%	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