Semi Detached
DA15
3 beds
1 bath
Halfway Street, Sidcup DA15
South East, England · DA15
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£36,781
↗ 19%After 5 Years
Change In Property Value
£81,595
↗ 14%After 5 Years
Return On Investment
62%
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 | £34,500 | £35,017 | £35,893 | £36,790 | £37,894 | £180,095 |
| Total Expenses | £26,763 | £26,826 | £26,925 | £27,025 | £27,146 | £134,686 |
| Profit Before Tax | £7,737 | £8,191 | £8,968 | £9,765 | £10,748 | £45,409 |
| Profit After Tax | £6,267 | £6,635 | £7,264 | £7,910 | £8,706 | £36,781 |
| Change In Property Value | £5,750 | £5,808 | £17,597 | £24,166 | £28,274 | £81,595 |
| Net Return | £12,017 | £12,442 | £24,861 | £32,076 | £36,980 | £118,376 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change