Terraced DA14 3 beds 1 bath

Church Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£6,780

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£62,438

↗ 14%After 5 Years

Return On Investment

49%

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	£20,916	£21,230	£21,760	£22,304	£22,974	£109,184
Total Expenses	£20,049	£20,091	£20,155	£20,221	£20,298	£100,814
Profit Before Tax	£867	£1,138	£1,605	£2,084	£2,675	£8,370
Profit After Tax	£703	£922	£1,300	£1,688	£2,167	£6,780
Change In Property Value	£4,400	£4,444	£13,465	£18,492	£21,636	£62,438
Net Return	£5,103	£5,366	£14,766	£20,180	£23,803	£69,218
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

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