Semi Detached DA17 4 beds 3 baths

Norman Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£163,497First Year

Profit From Rental Income

After 5 Years

£12,666

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£70,951

↗ 14%After 5 Years

Return On Investment

51%

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	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£22,837	£22,886	£22,960	£23,036	£23,127	£114,846
Profit Before Tax	£2,159	£2,485	£3,045	£3,619	£4,328	£15,637
Profit After Tax	£1,749	£2,013	£2,467	£2,932	£3,506	£12,666
Change In Property Value	£5,000	£5,050	£15,301	£21,014	£24,586	£70,951
Net Return	£6,749	£7,063	£17,768	£23,945	£28,092	£83,617
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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