Terraced BR5 2 beds 1 bath

Meadow View, St Pauls Cray, Kent BR5

London, England · BR5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,944

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£11,983	£12,022	£12,061	£12,118	£12,177	£60,361
Profit Before Tax	£6,318	£6,552	£6,793	£7,206	£7,630	£34,499
Profit After Tax	£5,117	£5,307	£5,502	£5,837	£6,181	£27,944
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£5,120	£11,307	£16,212	£20,089	£16,110	£68,838
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	74%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change