Flat BR5 1 bed 1 bath

Longbury Drive, St Pauls Cray, Kent BR5

London, England · BR5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£5,846

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,204	£12,387	£12,697	£13,014	£13,405	£63,707
Total Expenses	£11,155	£11,220	£11,294	£11,369	£11,451	£56,489
Profit Before Tax	£1,049	£1,167	£1,403	£1,645	£1,954	£7,218
Profit After Tax	£849	£946	£1,137	£1,332	£1,582	£5,846
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£851	£948	£5,137	£8,473	£11,084	£26,492
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	43%

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