Flat DA6 2 beds 1 bath

Midhurst Hill, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-6,270

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£45,409

↗ 14%After 5 Years

Return On Investment

39%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£16,136	£16,204	£16,283	£16,364	£16,453	£81,440
Profit Before Tax	£-1,736	£-1,588	£-1,302	£-1,008	£-637	£-6,270
Profit After Tax	£-1,736	£-1,588	£-1,302	£-1,008	£-637	£-6,270
Change In Property Value	£3,200	£3,232	£9,793	£13,449	£15,735	£45,409
Net Return	£1,464	£1,644	£8,491	£12,441	£15,099	£39,139
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	1%	2%	8%	12%	15%	39%

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