Flat
DA6
2 beds
1 bath
Upton Road, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£28,312
↗ 34%After 5 Years
Change In Property Value
£38,314
↗ 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 | £20,952 | £21,266 | £21,798 | £22,343 | £23,013 | £109,372 |
| Total Expenses | £14,707 | £14,783 | £14,877 | £14,973 | £15,080 | £74,420 |
| Profit Before Tax | £6,245 | £6,484 | £6,921 | £7,370 | £7,933 | £34,953 |
| Profit After Tax | £5,058 | £5,252 | £5,606 | £5,970 | £6,426 | £28,312 |
| Change In Property Value | £2,700 | £2,727 | £8,263 | £11,348 | £13,277 | £38,314 |
| Net Return | £7,758 | £7,979 | £13,869 | £17,317 | £19,702 | £66,626 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change