Flat BR8 0 beds 1 bath

The Oaks, Swanley, Kent BR8

London, England · BR8

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£5,912

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£14,968

↗ 10%After 5 Years

Return On Investment

47%

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	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,204	£8,253	£8,309	£8,367	£8,429	£41,561
Profit Before Tax	£1,156	£1,248	£1,429	£1,615	£1,852	£7,299
Profit After Tax	£936	£1,011	£1,157	£1,308	£1,500	£5,912
Change In Property Value	£1	£1	£2,900	£5,177	£6,889	£14,968
Net Return	£938	£1,012	£4,057	£6,485	£8,389	£20,881
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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