Flat
DA5
2 beds
2 baths
Old Bexley Lane, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£33,213
↗ 37%After 5 Years
Change In Property Value
£41,152
↗ 14%After 5 Years
Return On Investment
83%
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 | £22,512 | £22,850 | £23,421 | £24,006 | £24,727 | £117,516 |
| Total Expenses | £15,142 | £15,208 | £15,294 | £15,383 | £15,485 | £76,512 |
| Profit Before Tax | £7,370 | £7,642 | £8,126 | £8,623 | £9,242 | £41,003 |
| Profit After Tax | £5,970 | £6,190 | £6,582 | £6,985 | £7,486 | £33,213 |
| Change In Property Value | £2,900 | £2,929 | £8,875 | £12,188 | £14,260 | £41,152 |
| Net Return | £8,870 | £9,119 | £15,457 | £19,173 | £21,746 | £74,365 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change