Flat DA16 2 beds 1 bath

Wickham Street, Welling DA16

South East, England · DA16

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-514

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£28,929

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,992	£8,112	£8,234	£8,439	£8,650	£41,427
Total Expenses	£8,269	£8,331	£8,384	£8,447	£8,510	£41,941
Profit Before Tax	£-277	£-219	£-151	£-7	£140	£-514
Profit After Tax	£-277	£-219	£-151	£-7	£140	£-514
Change In Property Value	£1,700	£5,151	£7,074	£8,277	£6,727	£28,929
Net Return	£1,423	£4,932	£6,923	£8,270	£6,867	£28,415
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	55%

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