Flat BR7 2 beds 1 bath

Caveside Close, Chislehurst BR7

London, England · BR7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£30,105

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,360	£24,725	£25,344	£25,977	£124,406
Total Expenses	£17,270	£17,356	£17,434	£17,537	£17,643	£87,240
Profit Before Tax	£6,730	£7,004	£7,292	£7,806	£8,334	£37,166
Profit After Tax	£5,451	£5,673	£5,906	£6,323	£6,750	£30,105
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£5,455	£13,673	£20,187	£25,326	£19,989	£84,630
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

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