Flat DA14 2 beds 1 bath

Sidcup High Street, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-5,122

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

40%

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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£15,283	£15,349	£15,427	£15,507	£15,594	£77,160
Profit Before Tax	£-1,483	£-1,342	£-1,070	£-791	£-436	£-5,122
Profit After Tax	£-1,483	£-1,342	£-1,070	£-791	£-436	£-5,122
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£1,518	£1,688	£8,111	£11,818	£14,316	£37,450
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	2%	2%	9%	13%	15%	40%

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