Terraced
DA16
4 beds
2 baths
Sutherland Avenue, South Welling, Kent DA16
South East, England · DA16
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£8,789
↗ 4%After 5 Years
Change In Property Value
£85,142
↗ 14%After 5 Years
Return On Investment
47%
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 | £28,200 | £28,623 | £29,339 | £30,072 | £30,974 | £147,208 |
| Total Expenses | £27,125 | £27,179 | £27,261 | £27,345 | £27,446 | £136,357 |
| Profit Before Tax | £1,075 | £1,444 | £2,077 | £2,727 | £3,528 | £10,851 |
| Profit After Tax | £871 | £1,170 | £1,683 | £2,209 | £2,858 | £8,789 |
| Change In Property Value | £6,000 | £6,060 | £18,362 | £25,217 | £29,504 | £85,142 |
| Net Return | £6,871 | £7,230 | £20,045 | £27,425 | £32,361 | £93,932 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 16% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change