Flat BR7 1 bed 1 bath

White Horse Hill, Chislehurst BR7

London, England · BR7

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£11,600

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,517

↗ 10%After 5 Years

Return On Investment

50%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£12,989	£13,059	£13,142	£13,226	£13,319	£65,735
Profit Before Tax	£2,347	£2,507	£2,813	£3,128	£3,526	£14,321
Profit After Tax	£1,901	£2,031	£2,279	£2,534	£2,856	£11,600
Change In Property Value	£2	£2	£4,750	£8,479	£11,283	£24,517
Net Return	£1,903	£2,033	£7,029	£11,012	£14,139	£36,117
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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