Detached
DA5
3 beds
1 bath
Basing Drive, Bexley, Kent DA5
South East, England · DA5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£16,371
↗ 12%After 5 Years
Change In Property Value
£72,322
↗ 17%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,548 | £19,841 | £20,139 | £20,642 | £21,158 | £101,329 |
| Total Expenses | £16,129 | £16,171 | £16,211 | £16,272 | £16,334 | £81,117 |
| Profit Before Tax | £3,419 | £3,670 | £3,928 | £4,370 | £4,824 | £20,212 |
| Profit After Tax | £2,769 | £2,973 | £3,182 | £3,540 | £3,908 | £16,371 |
| Change In Property Value | £4,250 | £12,878 | £17,685 | £20,692 | £16,818 | £72,322 |
| Net Return | £7,019 | £15,850 | £20,867 | £24,232 | £20,725 | £88,693 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change