Terraced
DA5
3 beds
1 bath
Howard Avenue, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£21,804
↗ 12%After 5 Years
Change In Property Value
£93,593
↗ 17%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,296 | £25,675 | £26,061 | £26,712 | £27,380 | £131,124 |
| Total Expenses | £20,726 | £20,776 | £20,825 | £20,901 | £20,978 | £104,206 |
| Profit Before Tax | £4,570 | £4,899 | £5,236 | £5,811 | £6,402 | £26,918 |
| Profit After Tax | £3,702 | £3,968 | £4,241 | £4,707 | £5,185 | £21,804 |
| Change In Property Value | £5,500 | £16,665 | £22,887 | £26,777 | £21,764 | £93,593 |
| Net Return | £9,202 | £20,633 | £27,127 | £31,485 | £26,949 | £115,397 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change