Flat
DA16
2 beds
1 bath
Bellegrove Road, Welling DA16
South East, England · DA16
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-3,147
↘ -3%After 5 Years
Change In Property Value
£46,119
↗ 14%After 5 Years
Return On Investment
42%
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 | £15,276 | £15,505 | £15,893 | £16,290 | £16,779 | £79,743 |
| Total Expenses | £16,422 | £16,491 | £16,573 | £16,656 | £16,748 | £82,889 |
| Profit Before Tax | £-1,146 | £-986 | £-680 | £-366 | £31 | £-3,147 |
| Profit After Tax | £-1,146 | £-986 | £-680 | £-366 | £31 | £-3,147 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £2,104 | £2,297 | £9,266 | £13,293 | £16,012 | £42,972 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change