Flat BR7 2 beds 1 bath

Waratah Drive, Chislehurst BR7

London, England · BR7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£15,217

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

46%

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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£17,986	£18,064	£18,160	£18,258	£18,368	£90,837
Profit Before Tax	£3,014	£3,251	£3,688	£4,136	£4,698	£18,786
Profit After Tax	£2,441	£2,634	£2,987	£3,350	£3,805	£15,217
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,445	£2,637	£9,987	£15,845	£20,433	£51,347
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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