Terraced
DA16
5 beds
2 baths
Sutherland Avenue, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£9,848
↗ 5%After 5 Years
Change In Property Value
£83,723
↗ 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 | £28,056 | £28,477 | £29,189 | £29,918 | £30,816 | £146,456 |
| Total Expenses | £26,714 | £26,767 | £26,849 | £26,933 | £27,034 | £134,298 |
| Profit Before Tax | £1,342 | £1,709 | £2,339 | £2,985 | £3,782 | £12,158 |
| Profit After Tax | £1,087 | £1,385 | £1,895 | £2,418 | £3,064 | £9,848 |
| Change In Property Value | £5,900 | £5,959 | £18,056 | £24,797 | £29,012 | £83,723 |
| Net Return | £6,987 | £7,344 | £19,951 | £27,215 | £32,076 | £93,572 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change