Detached DA7 4 beds 2 baths

Appledore Avenue, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£5,947

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£79,466

↗ 14%After 5 Years

Return On Investment

46%

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	£25,764	£26,150	£26,804	£27,474	£28,299	£134,492
Total Expenses	£25,294	£25,345	£25,421	£25,499	£25,592	£127,150
Profit Before Tax	£470	£806	£1,384	£1,976	£2,707	£7,342
Profit After Tax	£380	£653	£1,121	£1,600	£2,193	£5,947
Change In Property Value	£5,600	£5,656	£17,138	£23,536	£27,537	£79,466
Net Return	£5,980	£6,309	£18,258	£25,136	£29,729	£85,413
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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