Semi Detached
DA16
3 beds
1 bath
Stevedale Road, Welling, Kent DA16
South East, England · DA16
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£5,628
↗ 4%After 5 Years
Change In Property Value
£60,309
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,980 | £20,280 | £20,787 | £21,306 | £21,946 | £104,298 |
| Total Expenses | £19,360 | £19,401 | £19,463 | £19,526 | £19,600 | £97,350 |
| Profit Before Tax | £620 | £878 | £1,324 | £1,781 | £2,345 | £6,948 |
| Profit After Tax | £502 | £711 | £1,072 | £1,442 | £1,900 | £5,628 |
| Change In Property Value | £4,250 | £4,293 | £13,006 | £17,862 | £20,898 | £60,309 |
| Net Return | £4,752 | £5,004 | £14,079 | £19,304 | £22,798 | £65,937 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 17% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change