Semi Detached
DA7
3 beds
1 bath
Holmesdale Road, Bexleyheath, Kent DA7
South East, England · DA7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£18,562
↗ 12%After 5 Years
Change In Property Value
£80,830
↗ 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 | £21,852 | £22,180 | £22,512 | £23,075 | £23,652 | £113,272 |
| Total Expenses | £17,968 | £18,014 | £18,057 | £18,124 | £18,192 | £90,355 |
| Profit Before Tax | £3,884 | £4,166 | £4,455 | £4,951 | £5,460 | £22,917 |
| Profit After Tax | £3,146 | £3,375 | £3,609 | £4,011 | £4,423 | £18,562 |
| Change In Property Value | £4,750 | £14,393 | £19,766 | £23,126 | £18,796 | £80,830 |
| Net Return | £7,896 | £17,767 | £23,375 | £27,137 | £23,219 | £99,393 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 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