Terraced
DA6
2 beds
1 bath
Sunland Avenue, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£2,078
↗ 2%After 5 Years
Change In Property Value
£56,762
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £18,170 | £18,209 | £18,265 | £18,323 | £18,391 | £91,357 |
| Profit Before Tax | £-170 | £61 | £462 | £872 | £1,380 | £2,605 |
| Profit After Tax | £-170 | £50 | £374 | £706 | £1,118 | £2,078 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £3,830 | £4,090 | £12,615 | £17,518 | £20,787 | £58,840 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change