Flat DA14 2 beds 2 baths

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£-2,382

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£64,566

↗ 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	£20,928	£21,242	£21,773	£22,317	£22,987	£109,247
Total Expenses	£22,145	£22,222	£22,318	£22,417	£22,526	£111,629
Profit Before Tax	£-1,217	£-980	£-545	£-99	£461	£-2,382
Profit After Tax	£-1,217	£-980	£-545	£-99	£461	£-2,382
Change In Property Value	£4,550	£4,596	£13,924	£19,123	£22,374	£64,566
Net Return	£3,333	£3,615	£13,379	£19,023	£22,834	£62,185
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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