Terraced DA17 2 beds 2 baths

Moyle House Little Brights Road, Belvedere, Kent DA17

South East, England · DA17

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£3,253

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£37,605

↗ 14%After 5 Years

Return On Investment

50%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£12,274	£12,304	£12,347	£12,391	£12,442	£61,758
Profit Before Tax	£326	£485	£762	£1,046	£1,398	£4,016
Profit After Tax	£264	£393	£617	£847	£1,132	£3,253
Change In Property Value	£2,650	£2,677	£8,110	£11,137	£13,031	£37,605
Net Return	£2,914	£3,069	£8,727	£11,984	£14,163	£40,858
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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