Semi Detached
DA17
2 beds
2 baths
Woolwich Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£9,425
↗ 8%After 5 Years
Change In Property Value
£55,343
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £17,923 | £17,964 | £18,024 | £18,086 | £18,159 | £90,156 |
| Profit Before Tax | £1,577 | £1,828 | £2,263 | £2,709 | £3,259 | £11,636 |
| Profit After Tax | £1,277 | £1,481 | £1,833 | £2,194 | £2,640 | £9,425 |
| Change In Property Value | £3,900 | £3,939 | £11,935 | £16,391 | £19,177 | £55,343 |
| Net Return | £5,177 | £5,420 | £13,768 | £18,585 | £21,818 | £64,768 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change