Flat DA17 1 bed 1 bath

Shortlands Close, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£59,785First Year

Profit From Rental Income

After 5 Years

£-3,311

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£27,806

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,792	£9,939	£10,187	£10,442	£10,755	£51,116
Total Expenses	£10,754	£10,814	£10,882	£10,951	£11,025	£54,426
Profit Before Tax	£-962	£-875	£-695	£-509	£-270	£-3,311
Profit After Tax	£-962	£-875	£-695	£-509	£-270	£-3,311
Change In Property Value	£1,960	£1,979	£5,997	£8,235	£9,635	£27,806
Net Return	£998	£1,104	£5,302	£7,726	£9,365	£24,495
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-6%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

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