Semi Detached
DA16
3 beds
1 bath
Berwick Road, Welling, Kent DA16
South East, England · DA16
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£6,086
↗ 4%After 5 Years
Change In Property Value
£63,857
↗ 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 | £21,156 | £21,473 | £22,010 | £22,560 | £23,237 | £110,437 |
| Total Expenses | £20,469 | £20,513 | £20,577 | £20,643 | £20,721 | £102,923 |
| Profit Before Tax | £687 | £961 | £1,433 | £1,917 | £2,516 | £7,514 |
| Profit After Tax | £556 | £778 | £1,161 | £1,553 | £2,038 | £6,086 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £5,056 | £5,323 | £14,932 | £20,466 | £24,166 | £69,943 |
| 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