Terraced DA16 5 beds 2 baths

Sutherland Avenue, Welling DA16

South East, England · DA16

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£8,615

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£83,723

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,732	£28,148	£28,852	£29,573	£30,460	£144,765
Total Expenses	£26,681	£26,735	£26,816	£26,899	£26,998	£134,129
Profit Before Tax	£1,051	£1,413	£2,036	£2,674	£3,462	£10,636
Profit After Tax	£851	£1,145	£1,649	£2,166	£2,804	£8,615
Change In Property Value	£5,900	£5,959	£18,056	£24,797	£29,012	£83,723
Net Return	£6,751	£7,104	£19,705	£26,963	£31,816	£92,339
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	10%	14%	16%	47%

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