Semi Detached
DA16
3 beds
1 bath
Berwick Road, Welling, Kent DA16
South East, England · DA16
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£28,325
↗ 19%After 5 Years
Change In Property Value
£63,857
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £21,054 | £21,106 | £21,185 | £21,266 | £21,363 | £105,974 |
| Profit Before Tax | £5,946 | £6,299 | £6,905 | £7,526 | £8,293 | £34,970 |
| Profit After Tax | £4,816 | £5,102 | £5,593 | £6,096 | £6,717 | £28,325 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £9,316 | £9,647 | £19,364 | £25,009 | £28,845 | £92,182 |
| 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