Semi Detached DA15 3 beds 1 bath

Halfway Street, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£3,942

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£81,595

↗ 14%After 5 Years

Return On Investment

45%

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	£25,872	£26,260	£26,917	£27,589	£28,417	£135,055
Total Expenses	£25,900	£25,951	£26,027	£26,105	£26,199	£130,182
Profit Before Tax	£-28	£309	£890	£1,484	£2,218	£4,873
Profit After Tax	£-28	£251	£721	£1,202	£1,797	£3,942
Change In Property Value	£5,750	£5,808	£17,597	£24,166	£28,274	£81,595
Net Return	£5,722	£6,058	£18,317	£25,368	£30,071	£85,537
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	13%	16%	45%

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