Flat
DA17
1 bed
1 bath
Halifield Drive, Priory Gardens, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£5,007
↗ 7%After 5 Years
Change In Property Value
£39,139
↗ 17%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,496 | £11,668 | £11,843 | £12,140 | £12,443 | £59,591 |
| Total Expenses | £10,550 | £10,617 | £10,676 | £10,747 | £10,820 | £53,410 |
| Profit Before Tax | £946 | £1,051 | £1,168 | £1,393 | £1,623 | £6,181 |
| Profit After Tax | £766 | £852 | £946 | £1,128 | £1,315 | £5,007 |
| Change In Property Value | £2,300 | £6,969 | £9,571 | £11,198 | £9,101 | £39,139 |
| Net Return | £3,066 | £7,821 | £10,517 | £12,326 | £10,416 | £44,145 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change