Flat DA7 1 bed 1 bath

Pickford Lane, Bexleyheath, Kent DA7

South East, England · DA7

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£22,858

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£34,766

↗ 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	£19,020	£19,305	£19,788	£20,283	£20,891	£99,287
Total Expenses	£14,023	£14,107	£14,207	£14,309	£14,421	£71,068
Profit Before Tax	£4,997	£5,198	£5,581	£5,974	£6,470	£28,219
Profit After Tax	£4,047	£4,211	£4,521	£4,839	£5,241	£22,858
Change In Property Value	£2,450	£2,475	£7,498	£10,297	£12,047	£34,766
Net Return	£6,497	£6,685	£12,018	£15,135	£17,288	£57,624
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