Flat DA14 1 bed 1 bath

71 Sidcup Hill, Sidcup DA14

South East, England · DA14

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-6,718

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£29,800

↗ 14%After 5 Years

Return On Investment

36%

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	£9,660	£9,805	£10,050	£10,301	£10,610	£50,427
Total Expenses	£11,298	£11,358	£11,426	£11,495	£11,568	£57,145
Profit Before Tax	£-1,638	£-1,553	£-1,376	£-1,193	£-958	£-6,718
Profit After Tax	£-1,638	£-1,553	£-1,376	£-1,193	£-958	£-6,718
Change In Property Value	£2,100	£2,121	£6,427	£8,826	£10,326	£29,800
Net Return	£462	£568	£5,051	£7,632	£9,368	£23,082
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	1%	1%	8%	12%	15%	36%

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