Semi Detached DA7 3 beds 1 bath

Long Lane, Bexleyheath DA7

South East, England · DA7

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£3,856

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£58,890

↗ 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	£19,092	£19,378	£19,863	£20,359	£20,970	£99,663
Total Expenses	£18,874	£18,914	£18,974	£19,034	£19,106	£94,903
Profit Before Tax	£218	£464	£889	£1,325	£1,864	£4,760
Profit After Tax	£176	£376	£720	£1,073	£1,510	£3,856
Change In Property Value	£4,150	£4,192	£12,700	£17,442	£20,407	£58,890
Net Return	£4,326	£4,567	£13,420	£18,515	£21,917	£62,746
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