Terraced DA17 3 beds 1 bath

Abbey Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£11,512

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£65,276

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£21,051	£21,097	£21,166	£21,237	£21,321	£105,872
Profit Before Tax	£1,953	£2,252	£2,767	£3,294	£3,946	£14,212
Profit After Tax	£1,582	£1,824	£2,241	£2,668	£3,196	£11,512
Change In Property Value	£4,600	£4,646	£14,077	£19,333	£22,620	£65,276
Net Return	£6,182	£6,470	£16,318	£22,001	£25,816	£76,788
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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