Semi Detached
DA6
3 beds
1 bath
Midhurst Hill, Bexleyheath DA6
South East, England · DA6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£3,710
↗ 2%After 5 Years
Change In Property Value
£78,047
↗ 14%After 5 Years
Return On Investment
45%
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 | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £24,797 | £24,845 | £24,919 | £24,994 | £25,084 | £124,640 |
| Profit Before Tax | £-41 | £282 | £836 | £1,405 | £2,107 | £4,590 |
| Profit After Tax | £-41 | £228 | £678 | £1,138 | £1,707 | £3,710 |
| Change In Property Value | £5,500 | £5,555 | £16,832 | £23,115 | £27,045 | £78,047 |
| Net Return | £5,459 | £5,783 | £17,509 | £24,254 | £28,752 | £81,757 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 10% | 13% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change