Terraced
DA16
3 beds
2 baths
Storer Drive, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£8,621
↗ 5%After 5 Years
Change In Property Value
£75,209
↗ 14%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £24,048 | £24,097 | £24,172 | £24,248 | £24,340 | £120,904 |
| Profit Before Tax | £1,152 | £1,481 | £2,046 | £2,625 | £3,340 | £10,643 |
| Profit After Tax | £933 | £1,200 | £1,657 | £2,126 | £2,705 | £8,621 |
| Change In Property Value | £5,300 | £5,353 | £16,220 | £22,275 | £26,062 | £75,209 |
| Net Return | £6,233 | £6,553 | £17,877 | £24,401 | £28,767 | £83,830 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change