Flat DA14 2 beds 2 baths

Cross Road, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-2,914

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£19,548	£19,841	£20,337	£20,846	£21,471	£102,043
Total Expenses	£20,817	£20,892	£20,985	£21,079	£21,184	£104,957
Profit Before Tax	£-1,269	£-1,051	£-647	£-234	£287	£-2,914
Profit After Tax	£-1,269	£-1,051	£-647	£-234	£287	£-2,914
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£2,981	£3,242	£12,359	£17,628	£21,185	£57,395
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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