Flat
DA5
2 beds
2 baths
Academy Court, Beaconsfield Road, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£26,150
↗ 33%After 5 Years
Change In Property Value
£36,895
↗ 14%After 5 Years
Return On Investment
79%
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 | £20,184 | £20,487 | £20,999 | £21,524 | £22,170 | £105,363 |
| Total Expenses | £14,434 | £14,512 | £14,609 | £14,707 | £14,817 | £73,079 |
| Profit Before Tax | £5,750 | £5,974 | £6,390 | £6,817 | £7,353 | £32,284 |
| Profit After Tax | £4,658 | £4,839 | £5,176 | £5,521 | £5,956 | £26,150 |
| Change In Property Value | £2,600 | £2,626 | £7,957 | £10,927 | £12,785 | £36,895 |
| Net Return | £7,258 | £7,465 | £13,133 | £16,449 | £18,741 | £63,045 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change