Flat DA14 2 beds 1 bath

Main Road, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-6,956

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£27,671

↗ 14%After 5 Years

Return On Investment

35%

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	£8,976	£9,111	£9,338	£9,572	£9,859	£46,856
Total Expenses	£10,634	£10,694	£10,759	£10,827	£10,898	£53,812
Profit Before Tax	£-1,658	£-1,583	£-1,421	£-1,255	£-1,039	£-6,956
Profit After Tax	£-1,658	£-1,583	£-1,421	£-1,255	£-1,039	£-6,956
Change In Property Value	£1,950	£1,970	£5,968	£8,195	£9,589	£27,671
Net Return	£292	£386	£4,547	£6,941	£8,550	£20,715
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	0%	1%	8%	12%	14%	35%

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