Terraced
DA16
2 beds
1 bath
Groombridge Close, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£18,004
↗ 13%After 5 Years
Change In Property Value
£72,322
↗ 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 | £19,980 | £20,280 | £20,584 | £21,098 | £21,626 | £103,568 |
| Total Expenses | £16,172 | £16,215 | £16,256 | £16,317 | £16,381 | £81,341 |
| Profit Before Tax | £3,808 | £4,065 | £4,328 | £4,781 | £5,245 | £22,227 |
| Profit After Tax | £3,084 | £3,293 | £3,506 | £3,873 | £4,249 | £18,004 |
| Change In Property Value | £4,250 | £12,878 | £17,685 | £20,692 | £16,818 | £72,322 |
| Net Return | £7,334 | £16,170 | £21,191 | £24,564 | £21,066 | £90,326 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change