Flat
DA16
2 beds
1 bath
Wickham Street, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-6,620
↘ -13%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,992 | £8,112 | £8,315 | £8,523 | £8,778 | £41,719 |
| Total Expenses | £9,544 | £9,602 | £9,665 | £9,730 | £9,798 | £48,339 |
| Profit Before Tax | £-1,552 | £-1,490 | £-1,351 | £-1,207 | £-1,020 | £-6,620 |
| Profit After Tax | £-1,552 | £-1,490 | £-1,351 | £-1,207 | £-1,020 | £-6,620 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £148 | £227 | £3,852 | £5,937 | £7,340 | £17,504 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change