Flat DA14 3 beds 2 baths

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£-2,087

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£66,695

↗ 14%After 5 Years

Return On Investment

42%

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	£21,624	£21,948	£22,497	£23,059	£23,751	£112,880
Total Expenses	£22,810	£22,888	£22,986	£23,086	£23,198	£114,968
Profit Before Tax	£-1,186	£-940	£-489	£-27	£553	£-2,087
Profit After Tax	£-1,186	£-940	£-489	£-27	£553	£-2,087
Change In Property Value	£4,700	£4,747	£14,383	£19,753	£23,111	£66,695
Net Return	£3,514	£3,807	£13,895	£19,727	£23,665	£64,608
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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