Terraced DA16 2 beds 1 bath

Somerset Avenue, South Welling, Kent DA16

South East, England · DA16

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£4,996

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£55,343

↗ 14%After 5 Years

Return On Investment

48%

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	£18,336	£18,611	£19,076	£19,553	£20,140	£95,716
Total Expenses	£17,807	£17,846	£17,903	£17,962	£18,031	£89,549
Profit Before Tax	£529	£765	£1,173	£1,591	£2,109	£6,168
Profit After Tax	£429	£620	£950	£1,289	£1,708	£4,996
Change In Property Value	£3,900	£3,939	£11,935	£16,391	£19,177	£55,343
Net Return	£4,329	£4,559	£12,885	£17,680	£20,885	£60,338
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	10%	14%	17%	48%

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