Flat DA15 1 bed 1 bath

Blackfen Road, Sidcup, Kent DA15

South East, England · DA15

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£21,923

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

77%

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	£18,240	£18,514	£18,976	£19,451	£20,034	£95,215
Total Expenses	£13,448	£13,528	£13,624	£13,721	£13,829	£68,149
Profit Before Tax	£4,792	£4,986	£5,353	£5,729	£6,206	£27,066
Profit After Tax	£3,882	£4,038	£4,336	£4,641	£5,026	£21,923
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£6,232	£6,412	£11,528	£14,517	£16,582	£55,271
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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