Flat
DA14
2 beds
1 bath
Davis Way, Sidcup, Kent DA14
South East, England · DA14
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£24,437
↗ 29%After 5 Years
Change In Property Value
£38,314
↗ 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 | £20,952 | £21,266 | £21,798 | £22,343 | £23,013 | £109,372 |
| Total Expenses | £15,623 | £15,720 | £15,833 | £15,950 | £16,077 | £79,203 |
| Profit Before Tax | £5,329 | £5,547 | £5,965 | £6,393 | £6,937 | £30,170 |
| Profit After Tax | £4,316 | £4,493 | £4,831 | £5,179 | £5,619 | £24,437 |
| Change In Property Value | £2,700 | £2,727 | £8,263 | £11,348 | £13,277 | £38,314 |
| Net Return | £7,016 | £7,220 | £13,094 | £16,526 | £18,895 | £62,751 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change