Flat DA6 1 bed 1 bath

Craft Court, 5 Regal Walk, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£24,382

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 14%After 5 Years

Return On Investment

77%

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	£14,852	£14,940	£15,045	£15,153	£15,271	£75,262
Profit Before Tax	£5,332	£5,547	£5,954	£6,371	£6,898	£30,101
Profit After Tax	£4,319	£4,493	£4,822	£5,160	£5,588	£24,382
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£6,919	£7,119	£12,779	£16,088	£18,373	£61,277
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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