Semi Detached
DA17
2 beds
1 bath
Woolwich Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£20,751
↗ 17%After 5 Years
Change In Property Value
£66,366
↗ 17%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £14,998 | £15,040 | £15,080 | £15,141 | £15,203 | £75,462 |
| Profit Before Tax | £4,502 | £4,752 | £5,009 | £5,451 | £5,904 | £25,618 |
| Profit After Tax | £3,646 | £3,850 | £4,058 | £4,415 | £4,782 | £20,751 |
| Change In Property Value | £3,900 | £11,817 | £16,229 | £18,988 | £15,433 | £66,366 |
| Net Return | £7,546 | £15,667 | £20,286 | £23,403 | £20,215 | £87,117 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 13% | 16% | 19% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change