Flat
DA14
1 bed
1 bath
Hatherley Road, Sidcup, Kent DA14
South East, England · DA14
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-5,360
↘ -6%After 5 Years
Change In Property Value
£40,443
↗ 14%After 5 Years
Return On Investment
40%
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 | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £14,619 | £14,685 | £14,761 | £14,839 | £14,923 | £73,827 |
| Profit Before Tax | £-1,503 | £-1,372 | £-1,115 | £-852 | £-517 | £-5,360 |
| Profit After Tax | £-1,503 | £-1,372 | £-1,115 | £-852 | £-517 | £-5,360 |
| Change In Property Value | £2,850 | £2,879 | £8,722 | £11,978 | £14,014 | £40,443 |
| Net Return | £1,347 | £1,507 | £7,607 | £11,126 | £13,497 | £35,083 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change