Flat
DA15
2 beds
2 baths
Station Road, Sidcup, London DA15
South East, England · DA15
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-6,350
↘ -6%After 5 Years
Change In Property Value
£44,700
↗ 14%After 5 Years
Return On Investment
39%
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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £15,915 | £15,982 | £16,061 | £16,142 | £16,230 | £80,329 |
| Profit Before Tax | £-1,743 | £-1,598 | £-1,317 | £-1,029 | £-664 | £-6,350 |
| Profit After Tax | £-1,743 | £-1,598 | £-1,317 | £-1,029 | £-664 | £-6,350 |
| Change In Property Value | £3,150 | £3,182 | £9,640 | £13,239 | £15,489 | £44,700 |
| Net Return | £1,407 | £1,584 | £8,323 | £12,210 | £14,826 | £38,350 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 1% | 2% | 8% | 12% | 15% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change