Detached DA14 2 beds 1 bath

Granville Road, Sidcup, Kent DA14

South East, England · DA14

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£8,661

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£106,428

↗ 14%After 5 Years

Return On Investment

46%

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	£34,500	£35,017	£35,893	£36,790	£37,894	£180,095
Total Expenses	£33,706	£33,770	£33,868	£33,968	£34,090	£169,402
Profit Before Tax	£794	£1,248	£2,025	£2,822	£3,804	£10,693
Profit After Tax	£643	£1,011	£1,640	£2,286	£3,082	£8,661
Change In Property Value	£7,500	£7,575	£22,952	£31,521	£36,880	£106,428
Net Return	£8,143	£8,586	£24,593	£33,807	£39,961	£115,089
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	13%	16%	46%

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