Flat BR4 1 bed 1 bath

Glebe Way, West Wickham BR4

London, England · BR4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£14,198

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,511	£16,602	£16,708	£16,817	£16,936	£83,575
Profit Before Tax	£2,857	£3,057	£3,442	£3,836	£4,337	£17,528
Profit After Tax	£2,314	£2,476	£2,788	£3,107	£3,513	£14,198
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,317	£2,479	£8,788	£13,818	£17,765	£45,167
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change