Semi Detached DA15 3 beds 2 baths

Raeburn Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£3,150

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£22,588	£22,633	£22,701	£22,770	£22,853	£113,544
Profit Before Tax	£-88	£205	£708	£1,224	£1,861	£3,909
Profit After Tax	£-88	£166	£573	£991	£1,507	£3,150
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£4,913	£5,216	£15,875	£22,005	£26,094	£74,102
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