Flat DA17 3 beds 2 baths

Milton Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£3,813

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£58,890

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,748	£21,059	£21,586	£22,125	£22,789	£108,307
Total Expenses	£20,540	£20,617	£20,713	£20,810	£20,920	£103,600
Profit Before Tax	£208	£442	£873	£1,315	£1,870	£4,708
Profit After Tax	£169	£358	£707	£1,065	£1,514	£3,813
Change In Property Value	£4,150	£4,192	£12,700	£17,442	£20,407	£58,890
Net Return	£4,319	£4,550	£13,407	£18,507	£21,921	£62,703
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%

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