Flat DA16 3 beds 1 bath

Wickham Street, Welling, Kent DA16

South East, England · DA16

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-5,409

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 14%After 5 Years

Return On Investment

39%

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	£10,572	£10,731	£10,999	£11,274	£11,612	£55,187
Total Expenses	£11,984	£12,046	£12,116	£12,187	£12,264	£60,596
Profit Before Tax	£-1,412	£-1,315	£-1,117	£-913	£-652	£-5,409
Profit After Tax	£-1,412	£-1,315	£-1,117	£-913	£-652	£-5,409
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£838	£957	£5,769	£8,543	£10,412	£26,519
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	39%

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