Flat DA15 0 beds 1 bath

The Urban Picturehouse, Station Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£10,009

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£36,186

↗ 14%After 5 Years

Return On Investment

59%

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	£19,788	£20,085	£20,587	£21,102	£21,735	£103,296
Total Expenses	£17,846	£18,008	£18,182	£18,359	£18,545	£90,940
Profit Before Tax	£1,942	£2,077	£2,405	£2,742	£3,190	£12,356
Profit After Tax	£1,573	£1,682	£1,948	£2,221	£2,584	£10,009
Change In Property Value	£2,550	£2,576	£7,804	£10,717	£12,539	£36,186
Net Return	£4,123	£4,258	£9,752	£12,939	£15,123	£46,194
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	5%	13%	17%	19%	59%

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