Flat
DA14
2 beds
1 bath
Hadlow Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£-2,993
↘ -2%After 5 Years
Change In Property Value
£59,600
↗ 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 | £19,320 | £19,610 | £20,100 | £20,603 | £21,221 | £100,853 |
| Total Expenses | £20,596 | £20,670 | £20,762 | £20,857 | £20,961 | £103,846 |
| Profit Before Tax | £-1,276 | £-1,061 | £-662 | £-254 | £260 | £-2,993 |
| Profit After Tax | £-1,276 | £-1,061 | £-662 | £-254 | £260 | £-2,993 |
| Change In Property Value | £4,200 | £4,242 | £12,853 | £17,652 | £20,653 | £59,600 |
| Net Return | £2,925 | £3,181 | £12,191 | £17,398 | £20,912 | £56,607 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change