Flat
DA14
2 beds
1 bath
Burdett Close, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,642
↗ 29%After 5 Years
Change In Property Value
£31,219
↗ 14%After 5 Years
Return On Investment
76%
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 | £17,076 | £17,332 | £17,765 | £18,210 | £18,756 | £89,139 |
| Total Expenses | £12,798 | £12,878 | £12,972 | £13,068 | £13,173 | £64,890 |
| Profit Before Tax | £4,278 | £4,454 | £4,793 | £5,141 | £5,583 | £24,249 |
| Profit After Tax | £3,465 | £3,608 | £3,883 | £4,164 | £4,522 | £19,642 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £5,665 | £5,830 | £10,615 | £13,411 | £15,340 | £50,861 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change