Flat
DA6
2 beds
1 bath
Hanover Way, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-6,871
↘ -8%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
38%
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 | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £14,148 | £14,212 | £14,287 | £14,363 | £14,445 | £71,455 |
| Profit Before Tax | £-1,776 | £-1,655 | £-1,415 | £-1,169 | £-856 | £-6,871 |
| Profit After Tax | £-1,776 | £-1,655 | £-1,415 | £-1,169 | £-856 | £-6,871 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £974 | £1,123 | £7,001 | £10,388 | £12,667 | £32,152 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change