Terraced DA17 2 beds 1 bath

Kentish Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£4,765

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£48,247

↗ 14%After 5 Years

Return On Investment

49%

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	£16,164	£16,406	£16,817	£17,237	£17,754	£84,378
Total Expenses	£15,606	£15,642	£15,693	£15,746	£15,809	£78,496
Profit Before Tax	£558	£765	£1,123	£1,491	£1,945	£5,882
Profit After Tax	£452	£619	£910	£1,207	£1,576	£4,765
Change In Property Value	£3,400	£3,434	£10,405	£14,290	£16,719	£48,247
Net Return	£3,852	£4,053	£11,315	£15,497	£18,295	£53,012
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	14%	17%	49%

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