Flat DA15 1 bed 1 bath

Longlands Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£22,613

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 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	£17,460	£17,722	£18,165	£18,619	£19,178	£91,144
Total Expenses	£12,488	£12,556	£12,639	£12,724	£12,819	£63,226
Profit Before Tax	£4,972	£5,166	£5,526	£5,895	£6,359	£27,918
Profit After Tax	£4,027	£4,185	£4,476	£4,775	£5,151	£22,613
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£6,277	£6,457	£11,362	£14,231	£16,214	£54,542
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	9%	9%	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