Flat DA16 1 bed 1 bath

Church Road, Welling DA16

South East, England · DA16

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-5,488

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£11,763	£11,824	£11,894	£11,964	£12,040	£59,485
Profit Before Tax	£-1,419	£-1,325	£-1,132	£-934	£-679	£-5,488
Profit After Tax	£-1,419	£-1,325	£-1,132	£-934	£-679	£-5,488
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£781	£897	£5,601	£8,312	£10,139	£25,730
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

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