Terraced DA16 3 beds 1 bath

Northumberland Avenue, Welling, Greater London DA16

South East, England · DA16

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£6,606

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£61,019

↗ 14%After 5 Years

Return On Investment

49%

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	£20,448	£20,755	£21,274	£21,805	£22,460	£106,741
Total Expenses	£19,605	£19,647	£19,710	£19,774	£19,850	£98,586
Profit Before Tax	£843	£1,107	£1,564	£2,031	£2,610	£8,155
Profit After Tax	£683	£897	£1,267	£1,645	£2,114	£6,606
Change In Property Value	£4,300	£4,343	£13,159	£18,072	£21,144	£61,019
Net Return	£4,983	£5,240	£14,426	£19,718	£23,258	£67,624
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change