Flat
DA17
1 bed
1 bath
Halifield Drive, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,905
↗ 22%After 5 Years
Change In Property Value
£26,962
↗ 14%After 5 Years
Return On Investment
69%
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 | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £12,013 | £12,104 | £12,206 | £12,310 | £12,421 | £61,055 |
| Profit Before Tax | £2,735 | £2,865 | £3,137 | £3,417 | £3,777 | £15,932 |
| Profit After Tax | £2,215 | £2,321 | £2,541 | £2,768 | £3,060 | £12,905 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £4,115 | £4,240 | £8,356 | £10,753 | £12,403 | £39,866 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change