Terraced DA5 2 beds 1 bath

Crofton Avenue, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£124,997First Year

Profit From Rental Income

After 5 Years

£3,490

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£55,342

↗ 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	£17,940	£18,209	£18,664	£19,131	£19,705	£93,649
Total Expenses	£17,767	£17,805	£17,862	£17,919	£17,987	£89,341
Profit Before Tax	£173	£404	£803	£1,212	£1,717	£4,308
Profit After Tax	£140	£327	£650	£981	£1,391	£3,490
Change In Property Value	£3,900	£3,939	£11,935	£16,391	£19,177	£55,342
Net Return	£4,040	£4,266	£12,585	£17,372	£20,568	£58,832
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%

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