Terraced BR5 1 bed 1 bath

Brantwood Way, St Pauls Cray, Kent BR5

London, England · BR5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£17,538

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,776	£17,028	£17,453	£17,890	£18,426	£87,573
Total Expenses	£13,088	£13,125	£13,178	£13,233	£13,297	£65,921
Profit Before Tax	£3,688	£3,903	£4,275	£4,657	£5,129	£21,652
Profit After Tax	£2,987	£3,161	£3,463	£3,772	£4,155	£17,538
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,990	£3,164	£8,963	£13,590	£17,219	£45,926
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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