Semi Detached BR7 6 beds 4 baths

Lower Camden, Chislehurst, Kent BR7

London, England · BR7

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£99,353

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£90,000	£91,350	£93,634	£95,975	£98,854	£469,812
Total Expenses	£69,013	£69,159	£69,398	£69,643	£69,942	£347,155
Profit Before Tax	£20,988	£22,191	£24,236	£26,331	£28,912	£122,658
Profit After Tax	£17,000	£17,975	£19,631	£21,328	£23,419	£99,353
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£17,015	£17,990	£49,631	£74,880	£94,680	£254,196
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	9%	14%	17%	47%

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