Terraced DA14 2 beds 1 bath

Haven Close, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£5,992

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,762

↗ 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	£19,020	£19,305	£19,788	£20,283	£20,891	£99,287
Total Expenses	£18,272	£18,312	£18,371	£18,431	£18,503	£91,890
Profit Before Tax	£748	£993	£1,417	£1,851	£2,388	£7,397
Profit After Tax	£606	£805	£1,148	£1,499	£1,934	£5,992
Change In Property Value	£4,000	£4,040	£12,241	£16,811	£19,669	£56,762
Net Return	£4,606	£4,845	£13,389	£18,311	£21,604	£62,754
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