Semi Detached
DA5
2 beds
1 bath
Joydens Wood Road, Bexley DA5
South East, England · DA5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£3,984
↗ 3%After 5 Years
Change In Property Value
£60,309
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,548 | £19,841 | £20,337 | £20,846 | £21,471 | £102,043 |
| Total Expenses | £19,317 | £19,357 | £19,418 | £19,480 | £19,553 | £97,125 |
| Profit Before Tax | £231 | £484 | £919 | £1,366 | £1,918 | £4,919 |
| Profit After Tax | £187 | £392 | £745 | £1,106 | £1,554 | £3,984 |
| Change In Property Value | £4,250 | £4,293 | £13,006 | £17,862 | £20,898 | £60,309 |
| Net Return | £4,437 | £4,684 | £13,751 | £18,968 | £22,452 | £64,293 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change