Flat DA15 2 beds 1 bath

Sandringham Court, Fairfield Close, Sidcup, Kent DA15

South East, England · DA15

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£35,435

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 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	£25,224	£25,602	£26,242	£26,898	£27,705	£131,673
Total Expenses	£17,387	£17,470	£17,576	£17,685	£17,808	£87,926
Profit Before Tax	£7,837	£8,132	£8,666	£9,213	£9,898	£43,747
Profit After Tax	£6,348	£6,587	£7,020	£7,463	£8,017	£35,435
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£9,598	£9,870	£16,966	£21,122	£23,998	£81,554
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	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