Semi Detached
DA15
3 beds
1 bath
Harman Drive, Sidcup, Kent DA15
South East, England · DA15
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£30,017
↗ 19%After 5 Years
Change In Property Value
£67,404
↗ 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 | £28,500 | £28,927 | £29,651 | £30,392 | £31,304 | £148,774 |
| Total Expenses | £22,196 | £22,250 | £22,333 | £22,418 | £22,520 | £111,716 |
| Profit Before Tax | £6,304 | £6,678 | £7,318 | £7,974 | £8,784 | £37,058 |
| Profit After Tax | £5,107 | £5,409 | £5,927 | £6,459 | £7,115 | £30,017 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £9,857 | £10,206 | £20,464 | £26,422 | £30,472 | £97,421 |
| 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