Flat
DA16
2 beds
1 bath
29A Welling High Street, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£27,435
↗ 30%After 5 Years
Change In Property Value
£41,152
↗ 14%After 5 Years
Return On Investment
76%
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 | £22,512 | £22,850 | £23,421 | £24,006 | £24,727 | £117,516 |
| Total Expenses | £16,508 | £16,605 | £16,721 | £16,840 | £16,971 | £83,645 |
| Profit Before Tax | £6,004 | £6,245 | £6,700 | £7,166 | £7,756 | £33,871 |
| Profit After Tax | £4,863 | £5,058 | £5,427 | £5,805 | £6,282 | £27,435 |
| Change In Property Value | £2,900 | £2,929 | £8,875 | £12,188 | £14,260 | £41,152 |
| Net Return | £7,763 | £7,987 | £14,302 | £17,993 | £20,542 | £68,587 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change