Flat
DA16
3 beds
3 baths
Bellegrove Road, Welling, Kent DA16
South East, England · DA16
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£30,870
↗ 33%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
79%
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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £16,481 | £16,567 | £16,675 | £16,784 | £16,907 | £83,414 |
| Profit Before Tax | £6,800 | £7,062 | £7,545 | £8,041 | £8,663 | £38,111 |
| Profit After Tax | £5,508 | £5,720 | £6,112 | £6,513 | £7,017 | £30,870 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £8,508 | £8,750 | £15,293 | £19,122 | £21,769 | £73,441 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change