Flat DA16 1 bed 1 bath

East Road, Welling DA16

South East, England · DA16

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-5,058

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£12,650	£12,713	£12,785	£12,858	£12,936	£63,942
Profit Before Tax	£-1,370	£-1,264	£-1,049	£-829	£-547	£-5,058
Profit After Tax	£-1,370	£-1,264	£-1,049	£-829	£-547	£-5,058
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£1,030	£1,160	£6,296	£9,258	£11,255	£28,999
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	40%

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