Semi Detached
DA17
4 beds
3 baths
Norman Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£163,497First YearProfit From Rental Income
£31,709
↗ 19%After 5 Years
Change In Property Value
£70,951
↗ 14%After 5 Years
Return On Investment
63%
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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £23,337 | £23,394 | £23,481 | £23,570 | £23,676 | £117,458 |
| Profit Before Tax | £6,663 | £7,056 | £7,731 | £8,422 | £9,275 | £39,146 |
| Profit After Tax | £5,397 | £5,716 | £6,262 | £6,822 | £7,513 | £31,709 |
| Change In Property Value | £5,000 | £5,050 | £15,301 | £21,014 | £24,586 | £70,951 |
| Net Return | £10,397 | £10,765 | £21,563 | £27,836 | £32,099 | £102,660 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change