Semi Detached
DA7
4 beds
1 bath
Garden Avenue, Bexleyheath, Kent DA7
South East, England · DA7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£6,506
↗ 3%After 5 Years
Change In Property Value
£85,142
↗ 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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £27,065 | £27,118 | £27,199 | £27,281 | £27,380 | £136,043 |
| Profit Before Tax | £535 | £896 | £1,516 | £2,151 | £2,935 | £8,032 |
| Profit After Tax | £433 | £726 | £1,228 | £1,742 | £2,377 | £6,506 |
| Change In Property Value | £6,000 | £6,060 | £18,362 | £25,217 | £29,504 | £85,142 |
| Net Return | £6,433 | £6,786 | £19,589 | £26,959 | £31,881 | £91,649 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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