Flat DA16 3 beds 3 baths

Bellegrove Road, Welling, Kent DA16

South East, England · DA16

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-3,712

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,669	£15,036	£15,487	£73,604
Total Expenses	£15,313	£15,380	£15,458	£15,539	£15,627	£77,316
Profit Before Tax	£-1,213	£-1,068	£-789	£-503	£-140	£-3,712
Profit After Tax	£-1,213	£-1,068	£-789	£-503	£-140	£-3,712
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£1,788	£1,962	£8,392	£12,106	£14,612	£38,859
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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