Detached
DA7
4 beds
2 baths
Appledore Avenue, Bexleyheath DA7
South East, England · DA7
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£35,766
↗ 19%After 5 Years
Change In Property Value
£79,466
↗ 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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £26,078 | £26,140 | £26,236 | £26,334 | £26,452 | £131,240 |
| Profit Before Tax | £7,522 | £7,964 | £8,721 | £9,496 | £10,453 | £44,156 |
| Profit After Tax | £6,093 | £6,451 | £7,064 | £7,692 | £8,467 | £35,766 |
| Change In Property Value | £5,600 | £5,656 | £17,138 | £23,536 | £27,537 | £79,466 |
| Net Return | £11,693 | £12,107 | £24,201 | £31,228 | £36,004 | £115,233 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change