Flat
DA6
2 beds
1 bath
Carey Court, Gravel Hill Close, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£89,997First YearProfit From Rental Income
£-6,689
↘ -7%After 5 Years
Change In Property Value
£41,151
↗ 14%After 5 Years
Return On Investment
38%
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 | £13,044 | £13,240 | £13,571 | £13,910 | £14,327 | £68,091 |
| Total Expenses | £14,810 | £14,876 | £14,952 | £15,029 | £15,114 | £74,780 |
| Profit Before Tax | £-1,766 | £-1,636 | £-1,381 | £-1,119 | £-787 | £-6,689 |
| Profit After Tax | £-1,766 | £-1,636 | £-1,381 | £-1,119 | £-787 | £-6,689 |
| Change In Property Value | £2,900 | £2,929 | £8,875 | £12,188 | £14,260 | £41,151 |
| Net Return | £1,134 | £1,293 | £7,494 | £11,068 | £13,473 | £34,463 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change