Flat DA14 2 beds 1 bath

Briary Court, Sidcup Hill, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£28,592

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£39,024

↗ 14%After 5 Years

Return On Investment

80%

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	£21,348	£21,668	£22,210	£22,765	£23,448	£111,439
Total Expenses	£15,045	£15,123	£15,221	£15,320	£15,431	£76,140
Profit Before Tax	£6,303	£6,545	£6,989	£7,445	£8,017	£35,299
Profit After Tax	£5,105	£5,301	£5,661	£6,031	£6,494	£28,592
Change In Property Value	£2,750	£2,778	£8,416	£11,558	£13,523	£39,024
Net Return	£7,855	£8,079	£14,077	£17,588	£20,016	£67,616
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	80%

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