Flat DA14 1 bed 1 bath

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-4,963

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£43,990

↗ 14%After 5 Years

Return On Investment

40%

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	£14,256	£14,470	£14,832	£15,202	£15,658	£74,418
Total Expenses	£15,725	£15,792	£15,871	£15,952	£16,041	£79,381
Profit Before Tax	£-1,469	£-1,322	£-1,040	£-750	£-382	£-4,963
Profit After Tax	£-1,469	£-1,322	£-1,040	£-750	£-382	£-4,963
Change In Property Value	£3,100	£3,131	£9,487	£13,029	£15,244	£43,990
Net Return	£1,631	£1,809	£8,447	£12,279	£14,861	£39,027
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	2%	2%	9%	13%	15%	40%

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