Flat DA17 2 beds 1 bath

Heathdene Drive, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,450

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£37,437

↗ 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	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£10,179	£10,245	£10,303	£10,373	£10,445	£51,546
Profit Before Tax	£825	£924	£1,033	£1,247	£1,465	£5,494
Profit After Tax	£668	£748	£837	£1,010	£1,187	£4,450
Change In Property Value	£2,200	£6,666	£9,155	£10,711	£8,706	£37,437
Net Return	£2,868	£7,414	£9,992	£11,721	£9,893	£41,888
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	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