Flat
DA17
1 bed
1 bath
Shortlands Close, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-4,060
↘ -8%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change