Flat DA15 2 beds 1 bath

Westerham Drive, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£31,927

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 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	£23,280	£23,629	£24,220	£24,825	£25,570	£121,525
Total Expenses	£16,231	£16,311	£16,413	£16,518	£16,635	£82,108
Profit Before Tax	£7,050	£7,318	£7,806	£8,308	£8,935	£39,417
Profit After Tax	£5,710	£5,927	£6,323	£6,729	£7,238	£31,927
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£8,710	£8,957	£15,504	£19,338	£21,989	£74,499
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
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