Semi Detached
DA16
2 beds
1 bath
Exmouth Road, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£13,515
↗ 13%After 5 Years
Change In Property Value
£56,156
↗ 17%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,516 | £15,749 | £15,985 | £16,385 | £16,794 | £80,429 |
| Total Expenses | £12,669 | £12,705 | £12,739 | £12,789 | £12,841 | £63,744 |
| Profit Before Tax | £2,847 | £3,044 | £3,246 | £3,595 | £3,953 | £16,685 |
| Profit After Tax | £2,306 | £2,465 | £2,629 | £2,912 | £3,202 | £13,515 |
| Change In Property Value | £3,300 | £9,999 | £13,732 | £16,066 | £13,058 | £56,156 |
| Net Return | £5,606 | £12,464 | £16,361 | £18,978 | £16,260 | £69,670 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change