Flat
DA17
2 beds
1 bath
Coptefield Drive, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-2,196
↘ -3%After 5 Years
Change In Property Value
£31,928
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £12,052 | £12,115 | £12,187 | £12,260 | £12,339 | £60,953 |
| Profit Before Tax | £-796 | £-691 | £-476 | £-257 | £25 | £-2,196 |
| Profit After Tax | £-796 | £-691 | £-476 | £-257 | £25 | £-2,196 |
| Change In Property Value | £2,250 | £2,273 | £6,886 | £9,456 | £11,064 | £31,928 |
| Net Return | £1,454 | £1,582 | £6,409 | £9,200 | £11,089 | £29,733 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change