Flat DA6 0 beds 0 baths

280A Broadway, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£3,962

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£170,285

↗ 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	£54,000	£54,810	£56,180	£57,585	£59,312	£281,887
Total Expenses	£55,010	£55,137	£55,317	£55,501	£55,717	£276,682
Profit Before Tax	£-1,010	£-327	£863	£2,083	£3,596	£5,205
Profit After Tax	£-1,010	£-327	£699	£1,688	£2,912	£3,962
Change In Property Value	£12,000	£12,120	£36,724	£50,434	£59,007	£170,285
Net Return	£10,990	£11,793	£37,423	£52,121	£61,920	£174,247
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	9%	12%	15%	41%

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