Terraced DA15 1 bed 1 bath

Clayworth Close, Sidcup, Kent DA15

South East, England · DA15

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£771

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 14%After 5 Years

Return On Investment

47%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£12,869	£12,899	£12,942	£12,986	£13,037	£64,733
Profit Before Tax	£-269	£-110	£167	£451	£803	£1,041
Profit After Tax	£-269	£-110	£135	£365	£650	£771
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£2,531	£2,718	£8,704	£12,133	£14,419	£40,504
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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