Terraced
DA17
3 beds
2 baths
Abbey Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£21,352
↗ 17%After 5 Years
Change In Property Value
£68,068
↗ 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 | £20,004 | £20,304 | £20,609 | £21,124 | £21,652 | £103,692 |
| Total Expenses | £15,370 | £15,413 | £15,454 | £15,516 | £15,579 | £77,332 |
| Profit Before Tax | £4,634 | £4,891 | £5,155 | £5,608 | £6,073 | £26,361 |
| Profit After Tax | £3,753 | £3,962 | £4,176 | £4,543 | £4,919 | £21,352 |
| Change In Property Value | £4,000 | £12,120 | £16,645 | £19,474 | £15,828 | £68,068 |
| Net Return | £7,753 | £16,082 | £20,820 | £24,017 | £20,747 | £89,420 |
| 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