Flat
BR7
2 beds
1 bath
Southill Road, Chislehurst BR7
London, England · BR7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£24,000
↗ 17%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
49%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £22,478 | £22,586 | £22,717 | £22,851 | £23,000 | £113,632 |
| Profit Before Tax | £4,966 | £5,270 | £5,835 | £6,415 | £7,144 | £29,629 |
| Profit After Tax | £4,022 | £4,269 | £4,727 | £5,196 | £5,786 | £24,000 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,026 | £4,273 | £13,227 | £20,369 | £25,977 | £67,872 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change