Flat
BR8
1 bed
1 bath
London Road, Swanley BR8
London, England · BR8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£3,583
↗ 5%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
39%
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 | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £12,413 | £12,478 | £12,554 | £12,631 | £12,715 | £62,791 |
| Profit Before Tax | £463 | £591 | £842 | £1,100 | £1,428 | £4,423 |
| Profit After Tax | £375 | £479 | £682 | £891 | £1,156 | £3,583 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £377 | £481 | £5,282 | £9,102 | £12,083 | £27,326 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change