Flat
DA15
2 beds
1 bath
Longlands Road, Sidcup DA15
South East, England · DA15
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£28,425
↗ 30%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
76%
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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £17,059 | £17,158 | £17,278 | £17,401 | £17,536 | £86,432 |
| Profit Before Tax | £6,222 | £6,471 | £6,942 | £7,425 | £8,035 | £35,093 |
| Profit After Tax | £5,039 | £5,241 | £5,623 | £6,014 | £6,508 | £28,425 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £8,039 | £8,271 | £14,804 | £18,622 | £21,260 | £70,997 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change