Terraced BR7 2 beds 1 bath

Victoria Rd, Chislehurst, Kent BR7

London, England · BR7

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£24,267

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

52%

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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£18,313	£18,360	£18,430	£18,502	£18,587	£92,192
Profit Before Tax	£5,087	£5,391	£5,915	£6,452	£7,115	£29,959
Profit After Tax	£4,120	£4,367	£4,791	£5,226	£5,763	£24,267
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,124	£4,371	£12,591	£19,149	£24,291	£64,526
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	52%

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