Flat
DA16
1 bed
1 bath
East Road, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£2,887
↗ 4%After 5 Years
Change In Property Value
£40,841
↗ 17%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,621 | £11,911 | £12,209 | £58,471 |
| Total Expenses | £10,850 | £10,917 | £10,975 | £11,046 | £11,118 | £54,906 |
| Profit Before Tax | £430 | £532 | £646 | £865 | £1,091 | £3,564 |
| Profit After Tax | £348 | £431 | £523 | £701 | £884 | £2,887 |
| Change In Property Value | £2,400 | £7,272 | £9,987 | £11,685 | £9,497 | £40,841 |
| Net Return | £2,748 | £7,703 | £10,510 | £12,386 | £10,381 | £43,728 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change