Semi Detached DA6 4 beds 2 baths

Dashwood Close, Bexleyheath DA6

South East, England · DA6

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£38,472

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,142

↗ 14%After 5 Years

Return On Investment

62%

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	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£27,905	£27,971	£28,073	£28,177	£28,303	£140,428
Profit Before Tax	£8,095	£8,569	£9,381	£10,213	£11,239	£47,497
Profit After Tax	£6,557	£6,941	£7,599	£8,272	£9,103	£38,472
Change In Property Value	£6,000	£6,060	£18,362	£25,217	£29,504	£85,142
Net Return	£12,557	£13,001	£25,960	£33,489	£38,607	£123,615
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	19%	62%

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