Flat
DA7
2 beds
1 bath
Church Road, Bexleyheath DA7
South East, England · DA7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£30,986
↗ 30%After 5 Years
Change In Property Value
£46,119
↗ 14%After 5 Years
Return On Investment
75%
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 | £25,224 | £25,602 | £26,242 | £26,898 | £27,705 | £131,673 |
| Total Expenses | £18,439 | £18,546 | £18,675 | £18,807 | £18,952 | £93,419 |
| Profit Before Tax | £6,785 | £7,056 | £7,567 | £8,092 | £8,753 | £38,254 |
| Profit After Tax | £5,496 | £5,716 | £6,130 | £6,554 | £7,090 | £30,986 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £8,746 | £8,998 | £16,076 | £20,213 | £23,071 | £77,104 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change