Flat
BR5
1 bed
1 bath
Longbury Drive, St Pauls Cray, Kent BR5
London, England · BR5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,484
↗ 19%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
53%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £10,530 | £10,580 | £10,640 | £10,703 | £10,772 | £53,224 |
| Profit Before Tax | £2,382 | £2,526 | £2,793 | £3,067 | £3,411 | £14,178 |
| Profit After Tax | £1,929 | £2,046 | £2,262 | £2,484 | £2,763 | £11,484 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £1,931 | £2,048 | £6,262 | £9,624 | £12,264 | £32,130 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change