Flat TN16 0 beds 1 bath

London Road, Westerham TN16

South East, England · TN16

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,859

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 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	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£13,093	£13,164	£13,227	£13,306	£13,387	£66,176
Profit Before Tax	£1,308	£1,452	£1,608	£1,900	£2,200	£8,467
Profit After Tax	£1,059	£1,176	£1,303	£1,539	£1,782	£6,859
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£4,059	£10,266	£13,786	£16,145	£13,653	£57,909
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	15%	62%

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