Flat
DA5
2 beds
1 bath
Brook Lane, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-4,216
↘ -4%After 5 Years
Change In Property Value
£49,666
↗ 14%After 5 Years
Return On Investment
41%
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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £17,497 | £17,567 | £17,651 | £17,736 | £17,831 | £88,281 |
| Profit Before Tax | £-1,393 | £-1,221 | £-896 | £-563 | £-142 | £-4,216 |
| Profit After Tax | £-1,393 | £-1,221 | £-896 | £-563 | £-142 | £-4,216 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £2,107 | £2,314 | £9,815 | £14,147 | £17,068 | £45,450 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change