Flat
DA14
2 beds
1 bath
Craybrooke Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£29,886
↗ 30%After 5 Years
Change In Property Value
£44,700
↗ 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 | £24,444 | £24,811 | £25,431 | £26,067 | £26,849 | £127,601 |
| Total Expenses | £17,902 | £18,007 | £18,132 | £18,261 | £18,402 | £90,704 |
| Profit Before Tax | £6,542 | £6,804 | £7,299 | £7,806 | £8,446 | £36,897 |
| Profit After Tax | £5,299 | £5,511 | £5,912 | £6,323 | £6,842 | £29,886 |
| Change In Property Value | £3,150 | £3,182 | £9,640 | £13,239 | £15,489 | £44,700 |
| Net Return | £8,449 | £8,693 | £15,552 | £19,562 | £22,331 | £74,586 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 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