Semi Detached
DA7
3 beds
1 bath
Fairford Avenue, Bexleyheath DA7
South East, England · DA7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£17,467
↗ 12%After 5 Years
Change In Property Value
£76,576
↗ 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 | £20,700 | £21,010 | £21,326 | £21,859 | £22,405 | £107,300 |
| Total Expenses | £17,049 | £17,092 | £17,134 | £17,198 | £17,263 | £85,736 |
| Profit Before Tax | £3,651 | £3,918 | £4,192 | £4,661 | £5,142 | £21,564 |
| Profit After Tax | £2,958 | £3,174 | £3,395 | £3,775 | £4,165 | £17,467 |
| Change In Property Value | £4,500 | £13,635 | £18,725 | £21,909 | £17,807 | £76,576 |
| Net Return | £7,458 | £16,809 | £22,121 | £25,684 | £21,972 | £94,043 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 12% | 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