Semi Detached
DA15
3 beds
1 bath
East Rochester Way, Sidcup DA15
South East, England · DA15
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£26,634
↗ 19%After 5 Years
Change In Property Value
£60,309
↗ 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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £19,912 | £19,962 | £20,037 | £20,114 | £20,207 | £100,232 |
| Profit Before Tax | £5,588 | £5,921 | £6,492 | £7,078 | £7,802 | £32,882 |
| Profit After Tax | £4,526 | £4,796 | £5,259 | £5,734 | £6,320 | £26,634 |
| Change In Property Value | £4,250 | £4,293 | £13,006 | £17,862 | £20,898 | £60,309 |
| Net Return | £8,776 | £9,088 | £18,265 | £23,595 | £27,218 | £86,944 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change