Flat
BR7
2 beds
1 bath
Southill Road, Chislehurst BR7
London, England · BR7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£20,290
↗ 15%After 5 Years
Change In Property Value
£43,872
↗ 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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £21,412 | £21,496 | £21,604 | £21,714 | £21,838 | £108,064 |
| Profit Before Tax | £4,088 | £4,386 | £4,926 | £5,479 | £6,170 | £25,049 |
| Profit After Tax | £3,311 | £3,553 | £3,990 | £4,438 | £4,998 | £20,290 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,316 | £3,557 | £12,490 | £19,611 | £25,189 | £64,162 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change