Flat DA16 3 beds 3 baths

Bellegrove Road, Welling, Kent DA16

South East, England · DA16

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£5,725

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 17%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,526	£14,889	£15,262	£73,089
Total Expenses	£13,063	£13,134	£13,196	£13,274	£13,354	£66,021
Profit Before Tax	£1,038	£1,178	£1,330	£1,615	£1,907	£7,068
Profit After Tax	£840	£954	£1,077	£1,308	£1,545	£5,725
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£3,840	£10,044	£13,561	£15,914	£13,416	£56,776
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	14%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change