Semi Detached DA16 3 beds 1 bath

Milton Road, Welling DA16

South East, England · DA16

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£19,190

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 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	£21,156	£21,473	£21,795	£22,340	£22,899	£109,664
Total Expenses	£17,094	£17,139	£17,181	£17,246	£17,313	£85,972
Profit Before Tax	£4,062	£4,335	£4,614	£5,094	£5,586	£23,691
Profit After Tax	£3,290	£3,511	£3,738	£4,126	£4,525	£19,190
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£7,790	£17,146	£22,463	£26,035	£22,332	£95,766
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	12%	15%	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