Flat DA17 2 beds 1 bath

Coptefield Drive, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£4,751

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,288

↗ 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	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£10,365	£10,432	£10,490	£10,561	£10,633	£52,481
Profit Before Tax	£891	£993	£1,106	£1,325	£1,550	£5,866
Profit After Tax	£722	£804	£896	£1,073	£1,256	£4,751
Change In Property Value	£2,250	£6,818	£9,363	£10,954	£8,903	£38,288
Net Return	£2,972	£7,622	£10,259	£12,028	£10,159	£43,039
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%

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