Semi Detached DA16 2 beds 1 bath

Exmouth Road, Welling DA16

South East, England · DA16

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£3,511

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£43,990

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£14,256	£14,289	£14,337	£14,386	£14,443	£71,712
Profit Before Tax	£312	£497	£819	£1,149	£1,558	£4,335
Profit After Tax	£253	£403	£663	£931	£1,262	£3,511
Change In Property Value	£3,100	£3,131	£9,487	£13,029	£15,244	£43,990
Net Return	£3,353	£3,534	£10,150	£13,960	£16,506	£47,502
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	10%	14%	17%	49%

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