Flat
TN16
0 beds
1 bath
London Road, Westerham TN16
South East, England · TN16
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£9,157
↗ 8%After 5 Years
Change In Property Value
£58,708
↗ 17%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,560 | £16,808 | £17,061 | £17,487 | £17,924 | £85,840 |
| Total Expenses | £14,756 | £14,831 | £14,897 | £14,982 | £15,068 | £74,535 |
| Profit Before Tax | £1,804 | £1,977 | £2,163 | £2,505 | £2,856 | £11,305 |
| Profit After Tax | £1,461 | £1,602 | £1,752 | £2,029 | £2,313 | £9,157 |
| Change In Property Value | £3,450 | £10,454 | £14,356 | £16,797 | £13,652 | £58,708 |
| Net Return | £4,911 | £12,055 | £16,108 | £18,826 | £15,965 | £67,865 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change