Flat
BR5
2 beds
1 bath
Oakdene Road, Orpington, Kent BR5
London, England · BR5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£19,095
↗ 23%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,776 | £17,028 | £17,283 | £17,715 | £18,158 | £86,960 |
| Total Expenses | £12,526 | £12,601 | £12,667 | £12,752 | £12,839 | £63,386 |
| Profit Before Tax | £4,250 | £4,427 | £4,616 | £4,963 | £5,319 | £23,574 |
| Profit After Tax | £3,443 | £3,586 | £3,739 | £4,020 | £4,308 | £19,095 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £3,445 | £9,086 | £13,556 | £17,084 | £13,410 | £56,581 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change