Semi Detached DA15 3 beds 2 baths

Raeburn Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£31,708

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 14%After 5 Years

Return On Investment

63%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£23,338	£23,394	£23,481	£23,570	£23,676	£117,459
Profit Before Tax	£6,663	£7,056	£7,730	£8,422	£9,275	£39,145
Profit After Tax	£5,397	£5,715	£6,262	£6,822	£7,513	£31,708
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£10,397	£10,765	£21,563	£27,836	£32,099	£102,660
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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