Terraced DA17 3 beds 1 bath

Abbey Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£7,219

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£65,276

↗ 14%After 5 Years

Return On Investment

48%

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	£21,876	£22,204	£22,759	£23,328	£24,028	£114,196
Total Expenses	£20,938	£20,982	£21,049	£21,117	£21,197	£105,283
Profit Before Tax	£938	£1,222	£1,711	£2,212	£2,831	£8,913
Profit After Tax	£760	£990	£1,386	£1,791	£2,293	£7,219
Change In Property Value	£4,600	£4,646	£14,077	£19,333	£22,620	£65,276
Net Return	£5,360	£5,636	£15,463	£21,124	£24,913	£72,495
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	48%

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