Flat
DA15
1 bed
1 bath
Hunters Lodge, 99 Manor Road, Sidcup, Kent DA15
South East, England · DA15
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£22,439
↗ 30%After 5 Years
Change In Property Value
£34,766
↗ 14%After 5 Years
Return On Investment
77%
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 | £19,020 | £19,305 | £19,788 | £20,283 | £20,891 | £99,287 |
| Total Expenses | £14,122 | £14,208 | £14,310 | £14,415 | £14,529 | £71,585 |
| Profit Before Tax | £4,898 | £5,097 | £5,478 | £5,868 | £6,362 | £27,702 |
| Profit After Tax | £3,967 | £4,128 | £4,437 | £4,753 | £5,153 | £22,439 |
| Change In Property Value | £2,450 | £2,475 | £7,498 | £10,297 | £12,047 | £34,766 |
| Net Return | £6,417 | £6,603 | £11,935 | £15,050 | £17,201 | £57,205 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change