Flat DA7 2 beds 1 bath

Heversham Road, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£-2,699

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£61,728

↗ 14%After 5 Years

Return On Investment

42%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£21,260	£21,336	£21,430	£21,526	£21,633	£107,185
Profit Before Tax	£-1,244	£-1,020	£-606	£-181	£352	£-2,699
Profit After Tax	£-1,244	£-1,020	£-606	£-181	£352	£-2,699
Change In Property Value	£4,350	£4,394	£13,312	£18,282	£21,390	£61,728
Net Return	£3,106	£3,373	£12,706	£18,101	£21,743	£59,029
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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