Semi Detached
DA16
3 beds
1 bath
Milton Road, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£5,802
↗ 4%After 5 Years
Change In Property Value
£61,728
↗ 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 | £20,448 | £20,755 | £21,274 | £21,805 | £22,460 | £106,741 |
| Total Expenses | £19,803 | £19,846 | £19,908 | £19,972 | £20,048 | £99,578 |
| Profit Before Tax | £645 | £909 | £1,365 | £1,833 | £2,411 | £7,163 |
| Profit After Tax | £522 | £736 | £1,106 | £1,485 | £1,953 | £5,802 |
| Change In Property Value | £4,350 | £4,394 | £13,312 | £18,282 | £21,390 | £61,728 |
| Net Return | £4,872 | £5,130 | £14,418 | £19,767 | £23,343 | £67,530 |
| 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