Terraced DA5 2 beds 1 bath

Shirley Avenue, Bexley DA5

South East, England · DA5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£3,296

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£53,214

↗ 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	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£17,104	£17,141	£17,196	£17,251	£17,317	£86,009
Profit Before Tax	£152	£374	£757	£1,150	£1,636	£4,069
Profit After Tax	£123	£303	£613	£932	£1,325	£3,296
Change In Property Value	£3,750	£3,788	£11,476	£15,761	£18,440	£53,214
Net Return	£3,873	£4,090	£12,089	£16,692	£19,765	£56,510
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	17%	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