Flat
DA6
1 bed
1 bath
Talehangers Close, Bexleyheath, Kent DA6
South East, England · DA6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-7,314
↘ -10%After 5 Years
Change In Property Value
£34,057
↗ 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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £12,602 | £12,664 | £12,735 | £12,807 | £12,884 | £63,691 |
| Profit Before Tax | £-1,802 | £-1,702 | £-1,499 | £-1,290 | £-1,021 | £-7,314 |
| Profit After Tax | £-1,802 | £-1,702 | £-1,499 | £-1,290 | £-1,021 | £-7,314 |
| Change In Property Value | £2,400 | £2,424 | £7,345 | £10,087 | £11,801 | £34,057 |
| Net Return | £598 | £722 | £5,846 | £8,797 | £10,780 | £26,743 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change