Terraced DA17 3 beds 1 bath

Claytonville Terrace, Crabtree Manorway North, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£6,186

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£13,009	£13,042	£13,088	£13,136	£13,191	£65,466
Profit Before Tax	£995	£1,172	£1,481	£1,798	£2,191	£7,637
Profit After Tax	£806	£949	£1,200	£1,456	£1,774	£6,186
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£3,606	£3,777	£9,769	£13,224	£15,543	£45,919
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

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