Flat DA14 2 beds 2 baths

Hadlow Road, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£-2,619

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£62,438

↗ 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	£20,244	£20,548	£21,061	£21,588	£22,236	£105,676
Total Expenses	£21,481	£21,558	£21,652	£21,749	£21,856	£108,296
Profit Before Tax	£-1,237	£-1,010	£-591	£-161	£379	£-2,619
Profit After Tax	£-1,237	£-1,010	£-591	£-161	£379	£-2,619
Change In Property Value	£4,400	£4,444	£13,465	£18,492	£21,636	£62,438
Net Return	£3,163	£3,434	£12,875	£18,332	£22,016	£59,818
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
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