Terraced DA17 3 beds 1 bath

Claytonville Terrace, Crabtree Manorway North, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£3,537

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 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	£13,308	£13,508	£13,845	£14,191	£14,617	£69,470
Total Expenses	£12,940	£12,971	£13,016	£13,061	£13,115	£65,103
Profit Before Tax	£368	£536	£830	£1,130	£1,503	£4,367
Profit After Tax	£298	£434	£672	£915	£1,217	£3,537
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£3,098	£3,262	£9,241	£12,683	£14,986	£43,270
Return From Rental Income (%)	0%	1%	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