Semi Detached BR7 6 beds 4 baths

Lower Camden, Chislehurst, Kent BR7

London, England · BR7

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£121,272

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

51%

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	£95,760	£97,196	£99,626	£102,117	£105,180	£499,880
Total Expenses	£69,589	£69,744	£69,997	£70,257	£70,574	£350,161
Profit Before Tax	£26,172	£27,453	£29,629	£31,860	£34,606	£149,719
Profit After Tax	£21,199	£22,237	£23,999	£25,806	£28,031	£121,272
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£21,214	£22,252	£54,000	£79,357	£99,292	£276,115
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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