Semi Detached DA6 4 beds 2 baths

Dashwood Close, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£21,727

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£102,101

↗ 17%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£27,816	£28,511	£29,224	£139,957
Total Expenses	£22,505	£22,558	£22,609	£22,689	£22,771	£113,133
Profit Before Tax	£4,495	£4,847	£5,207	£5,822	£6,453	£26,824
Profit After Tax	£3,641	£3,926	£4,217	£4,716	£5,227	£21,727
Change In Property Value	£6,000	£18,180	£24,967	£29,212	£23,743	£102,101
Net Return	£9,641	£22,106	£29,185	£33,928	£28,969	£123,829
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	11%	15%	17%	15%	62%

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