Semi Detached DA6 4 beds 2 baths

Dashwood Close, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£4,222

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£85,142

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£27,005	£27,057	£27,136	£27,217	£27,314	£135,730
Profit Before Tax	£-5	£348	£954	£1,575	£2,342	£5,213
Profit After Tax	£-5	£282	£773	£1,276	£1,897	£4,222
Change In Property Value	£6,000	£6,060	£18,362	£25,217	£29,504	£85,142
Net Return	£5,995	£6,342	£19,134	£26,493	£31,400	£89,364
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	13%	16%	45%

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