Flat DA14 1 bed 1 bath

Sidcup Hill, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-6,186

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

38%

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	£11,040	£11,206	£11,486	£11,773	£12,126	£57,630
Total Expenses	£12,626	£12,689	£12,760	£12,832	£12,910	£63,816
Profit Before Tax	£-1,586	£-1,483	£-1,274	£-1,059	£-784	£-6,186
Profit After Tax	£-1,586	£-1,483	£-1,274	£-1,059	£-784	£-6,186
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£814	£941	£6,071	£9,028	£11,017	£27,871
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

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