Flat DA15 1 bed 1 bath

Longlands Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£21,941

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

80%

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	£11,850	£11,913	£11,991	£12,071	£12,159	£59,984
Profit Before Tax	£4,830	£5,017	£5,362	£5,717	£6,162	£27,088
Profit After Tax	£3,912	£4,064	£4,344	£4,631	£4,991	£21,941
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£6,062	£6,235	£10,923	£13,667	£15,563	£52,451
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	9%	10%	17%	21%	24%	80%

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