Flat DA14 1 bed 1 bath

Staines Walk, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£21,125

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

79%

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	£16,680	£16,930	£17,353	£17,787	£18,321	£87,072
Total Expenses	£12,043	£12,111	£12,193	£12,276	£12,369	£60,992
Profit Before Tax	£4,637	£4,820	£5,161	£5,511	£5,952	£26,080
Profit After Tax	£3,756	£3,904	£4,180	£4,464	£4,821	£21,125
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£5,906	£6,075	£10,760	£13,500	£15,393	£51,634
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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