Flat DA17 3 beds 1 bath

Abbey Road, Belvedere DA17

South East, England · DA17

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£4,857

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£63,857

↗ 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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£22,104	£22,184	£22,284	£22,386	£22,501	£111,457
Profit Before Tax	£396	£654	£1,125	£1,608	£2,213	£5,996
Profit After Tax	£321	£530	£911	£1,302	£1,792	£4,857
Change In Property Value	£4,500	£4,545	£13,771	£18,913	£22,128	£63,857
Net Return	£4,821	£5,075	£14,683	£20,215	£23,920	£68,713
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%

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