Flat DA17 1 bed 1 bath

Woolwich Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£18,873

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

77%

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	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£11,387	£11,454	£11,534	£11,616	£11,706	£57,696
Profit Before Tax	£4,129	£4,295	£4,609	£4,930	£5,336	£23,300
Profit After Tax	£3,345	£3,479	£3,733	£3,993	£4,323	£18,873
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£5,345	£5,499	£9,854	£12,399	£14,157	£47,254
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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