Semi Detached
DA16
3 beds
1 bath
Milton Road, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£27,311
↗ 19%After 5 Years
Change In Property Value
£61,728
↗ 14%After 5 Years
Return On Investment
63%
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 | £26,100 | £26,492 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £20,369 | £20,419 | £20,496 | £20,575 | £20,669 | £102,528 |
| Profit Before Tax | £5,731 | £6,072 | £6,658 | £7,258 | £7,998 | £33,717 |
| Profit After Tax | £4,642 | £4,919 | £5,393 | £5,879 | £6,479 | £27,311 |
| Change In Property Value | £4,350 | £4,394 | £13,312 | £18,282 | £21,390 | £61,728 |
| Net Return | £8,992 | £9,312 | £18,705 | £24,161 | £27,869 | £89,039 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change