Flat
DA14
1 bed
1 bath
Hadlow Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-4,510
↘ -4%After 5 Years
Change In Property Value
£47,538
↗ 14%After 5 Years
Return On Investment
41%
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 | £15,408 | £15,639 | £16,030 | £16,431 | £16,924 | £80,432 |
| Total Expenses | £16,832 | £16,901 | £16,983 | £17,067 | £17,159 | £84,942 |
| Profit Before Tax | £-1,424 | £-1,262 | £-953 | £-636 | £-235 | £-4,510 |
| Profit After Tax | £-1,424 | £-1,262 | £-953 | £-636 | £-235 | £-4,510 |
| Change In Property Value | £3,350 | £3,384 | £10,252 | £14,079 | £16,473 | £47,538 |
| Net Return | £1,926 | £2,122 | £9,299 | £13,443 | £16,238 | £43,028 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change