Semi Detached
DA17
2 beds
2 baths
Woolwich Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£24,267
↗ 19%After 5 Years
Change In Property Value
£55,343
↗ 14%After 5 Years
Return On Investment
64%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £18,313 | £18,360 | £18,430 | £18,502 | £18,587 | £92,192 |
| Profit Before Tax | £5,087 | £5,391 | £5,915 | £6,452 | £7,115 | £29,959 |
| Profit After Tax | £4,120 | £4,367 | £4,791 | £5,226 | £5,763 | £24,267 |
| Change In Property Value | £3,900 | £3,939 | £11,935 | £16,391 | £19,177 | £55,343 |
| Net Return | £8,020 | £8,306 | £16,726 | £21,617 | £24,940 | £79,609 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change