Flat DA14 1 bed 1 bath

Progressive Close, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£24,486

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

81%

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	£18,240	£18,514	£18,976	£19,451	£20,034	£95,215
Total Expenses	£12,842	£12,908	£12,991	£13,075	£13,170	£64,985
Profit Before Tax	£5,398	£5,606	£5,986	£6,376	£6,865	£30,230
Profit After Tax	£4,373	£4,541	£4,849	£5,164	£5,560	£24,486
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£6,723	£6,914	£12,040	£15,041	£17,116	£57,834
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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