Flat
TN16
0 beds
1 bath
London Road, Westerham TN16
South East, England · TN16
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£33,003
↗ 30%After 5 Years
Change In Property Value
£48,957
↗ 14%After 5 Years
Return On Investment
75%
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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £19,543 | £19,656 | £19,793 | £19,932 | £20,085 | £99,009 |
| Profit Before Tax | £7,229 | £7,517 | £8,060 | £8,617 | £9,320 | £40,744 |
| Profit After Tax | £5,855 | £6,089 | £6,529 | £6,980 | £7,550 | £33,003 |
| Change In Property Value | £3,450 | £3,485 | £10,558 | £14,500 | £16,965 | £48,957 |
| Net Return | £9,305 | £9,573 | £17,087 | £21,480 | £24,514 | £81,960 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change