Terraced
DA17
2 beds
2 baths
Moyle House Little Brights Road, Belvedere, Kent DA17
South East, England · DA17
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£5,719
↗ 7%After 5 Years
Change In Property Value
£37,605
↗ 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 | £13,248 | £13,447 | £13,783 | £14,127 | £14,551 | £69,156 |
| Total Expenses | £12,339 | £12,370 | £12,414 | £12,460 | £12,513 | £62,096 |
| Profit Before Tax | £909 | £1,077 | £1,368 | £1,668 | £2,038 | £7,061 |
| Profit After Tax | £737 | £872 | £1,108 | £1,351 | £1,651 | £5,719 |
| Change In Property Value | £2,650 | £2,677 | £8,110 | £11,137 | £13,031 | £37,605 |
| Net Return | £3,387 | £3,549 | £9,218 | £12,488 | £14,682 | £43,324 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change