Semi Detached DA16 5 beds 2 baths

Park Approach, Welling DA16

South East, England · DA16

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£27,448

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£106,356

↗ 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	£29,376	£29,817	£30,264	£31,020	£31,796	£152,273
Total Expenses	£23,547	£23,604	£23,659	£23,745	£23,833	£118,387
Profit Before Tax	£5,829	£6,213	£6,605	£7,276	£7,963	£33,887
Profit After Tax	£4,722	£5,033	£5,350	£5,893	£6,450	£27,448
Change In Property Value	£6,250	£18,938	£26,008	£30,429	£24,732	£106,356
Net Return	£10,972	£23,970	£31,358	£36,322	£31,182	£133,804
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