Terraced
DA17
3 beds
1 bath
Claytonville Terrace, Crabtree Manorway North, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,474
↗ 17%After 5 Years
Change In Property Value
£51,051
↗ 17%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £11,653 | £11,688 | £11,721 | £11,770 | £11,820 | £58,650 |
| Profit Before Tax | £3,348 | £3,537 | £3,733 | £4,070 | £4,416 | £19,104 |
| Profit After Tax | £2,711 | £2,865 | £3,024 | £3,297 | £3,577 | £15,474 |
| Change In Property Value | £3,000 | £9,090 | £12,484 | £14,606 | £11,871 | £51,051 |
| Net Return | £5,711 | £11,955 | £15,507 | £17,903 | £15,448 | £66,525 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 13% | 17% | 19% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change