Flat DA17 1 bed 1 bath

Heathdene Drive, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-4,060

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£9,818	£9,877	£9,942	£10,009	£10,079	£49,725
Profit Before Tax	£-1,070	£-998	£-841	£-680	£-471	£-4,060
Profit After Tax	£-1,070	£-998	£-841	£-680	£-471	£-4,060
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£680	£770	£4,515	£6,675	£8,134	£20,773
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	39%

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