Terraced DA16 2 beds 1 bath

Browning Close, Welling, Kent DA16

South East, England · DA16

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£15,632

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£63,813

↗ 17%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,628	£17,892	£18,161	£18,615	£19,080	£91,376
Total Expenses	£14,328	£14,367	£14,404	£14,460	£14,518	£72,078
Profit Before Tax	£3,300	£3,525	£3,756	£4,155	£4,563	£19,298
Profit After Tax	£2,673	£2,855	£3,043	£3,365	£3,696	£15,632
Change In Property Value	£3,750	£11,363	£15,605	£18,257	£14,839	£63,813
Net Return	£6,423	£14,218	£18,647	£21,622	£18,535	£79,445
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	12%	16%	18%	15%	66%

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