Flat
BR7
1 bed
1 bath
White Horse Hill, Chislehurst BR7
London, England · BR7
View property listing
Initial Investment
£72,250First YearProfit From Rental Income
£14,459
↗ 20%After 5 Years
Change In Property Value
£32,375
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £11,067 | £11,139 | £11,201 | £11,280 | £11,360 | £56,047 |
| Profit Before Tax | £3,189 | £3,331 | £3,486 | £3,774 | £4,070 | £17,850 |
| Profit After Tax | £2,583 | £2,698 | £2,823 | £3,057 | £3,297 | £14,459 |
| Change In Property Value | £2 | £4,750 | £8,479 | £11,283 | £7,860 | £32,375 |
| Net Return | £2,585 | £7,448 | £11,302 | £14,340 | £11,157 | £46,833 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change