Flat DA15 0 beds 1 bath

The Urban Picturehouse, Station Road, Sidcup DA15

South East, England · DA15

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-7,132

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£36,186

↗ 14%After 5 Years

Return On Investment

37%

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	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£13,264	£13,328	£13,400	£13,473	£13,553	£67,017
Profit Before Tax	£-1,792	£-1,683	£-1,464	£-1,240	£-952	£-7,132
Profit After Tax	£-1,792	£-1,683	£-1,464	£-1,240	£-952	£-7,132
Change In Property Value	£2,550	£2,576	£7,804	£10,717	£12,539	£36,186
Net Return	£758	£892	£6,339	£9,477	£11,587	£29,053
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	1%	8%	12%	15%	37%

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