Terraced DA16 5 beds 2 baths

Sutherland Avenue, Welling DA16

South East, England · DA16

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£25,796

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£100,400

↗ 17%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,732	£28,148	£28,570	£29,284	£30,017	£143,751
Total Expenses	£22,256	£22,311	£22,363	£22,445	£22,529	£111,904
Profit Before Tax	£5,476	£5,837	£6,207	£6,840	£7,488	£31,848
Profit After Tax	£4,435	£4,728	£5,028	£5,540	£6,065	£25,796
Change In Property Value	£5,900	£17,877	£24,551	£28,725	£23,347	£100,400
Net Return	£10,335	£22,605	£29,579	£34,265	£29,412	£126,196
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	12%	15%	18%	15%	65%

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