Flat
DA7
2 beds
1 bath
Francis Avenue, Bexleyheath DA7
South East, England · DA7
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£48,816
↗ 30%After 5 Years
Change In Property Value
£70,952
↗ 14%After 5 Years
Return On Investment
73%
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 | £38,808 | £39,390 | £40,375 | £41,384 | £42,626 | £202,583 |
| Total Expenses | £28,098 | £28,257 | £28,450 | £28,647 | £28,864 | £142,317 |
| Profit Before Tax | £10,710 | £11,133 | £11,925 | £12,737 | £13,761 | £60,266 |
| Profit After Tax | £8,675 | £9,018 | £9,659 | £10,317 | £11,147 | £48,816 |
| Change In Property Value | £5,000 | £5,050 | £15,302 | £21,014 | £24,586 | £70,952 |
| Net Return | £13,675 | £14,068 | £24,961 | £31,331 | £35,733 | £119,768 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change