Flat DA14 1 bed 1 bath

Chislehurst Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£25,508

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

82%

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	£18,624	£18,903	£19,376	£19,860	£20,456	£97,220
Total Expenses	£12,992	£13,057	£13,139	£13,223	£13,317	£65,728
Profit Before Tax	£5,632	£5,846	£6,237	£6,638	£7,139	£31,491
Profit After Tax	£4,562	£4,735	£5,052	£5,376	£5,783	£25,508
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£6,962	£7,159	£12,397	£15,463	£17,584	£59,565
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	10%	10%	17%	21%	24%	82%

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