Semi Detached BR7 6 beds 4 baths

Lower Camden, Chislehurst, Kent BR7

London, England · BR7

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£142,516

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£90,000	£91,350	£92,720	£95,038	£97,414	£466,523
Total Expenses	£57,763	£57,910	£58,057	£58,300	£58,548	£290,577
Profit Before Tax	£32,238	£33,440	£34,663	£36,739	£38,866	£175,946
Profit After Tax	£26,112	£27,086	£28,077	£29,758	£31,482	£142,516
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£26,127	£57,087	£81,628	£101,019	£81,127	£346,987
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	15%	19%	15%	64%

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