Terraced BR5 2 beds 1 bath

Sevenoaks Way, St Pauls Cray, Kent BR5

London, England · BR5

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£28,233

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,920	£26,309	£26,967	£27,641	£28,470	£135,306
Total Expenses	£19,954	£20,004	£20,081	£20,159	£20,253	£100,451
Profit Before Tax	£5,966	£6,305	£6,886	£7,482	£8,217	£34,855
Profit After Tax	£4,833	£5,107	£5,577	£6,060	£6,656	£28,233
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,837	£5,111	£14,078	£21,233	£26,847	£72,105
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%

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