Terraced BR7 2 beds 1 bath

Victoria Rd, Chislehurst, Kent BR7

London, England · BR7

Initial Investment

First Year

£127,450First Year

Profit From Rental Income

After 5 Years

£27,069

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,982

↗ 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	£24,432	£24,798	£25,418	£26,054	£26,836	£127,538
Total Expenses	£18,694	£18,742	£18,815	£18,890	£18,978	£94,120
Profit Before Tax	£5,738	£6,056	£6,603	£7,164	£7,857	£33,419
Profit After Tax	£4,648	£4,905	£5,349	£5,803	£6,364	£27,069
Change In Property Value	£4	£4	£7,940	£14,173	£18,860	£40,982
Net Return	£4,652	£4,909	£13,289	£19,976	£25,225	£68,051
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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