Detached
BR5
3 beds
1 bath
St Johns Road, Petts Wood, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£78,059
↗ 29%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,804 | £49,536 | £50,279 | £51,536 | £52,824 | £252,980 |
| Total Expenses | £31,120 | £31,206 | £31,291 | £31,427 | £31,566 | £156,610 |
| Profit Before Tax | £17,684 | £18,330 | £18,988 | £20,109 | £21,258 | £96,369 |
| Profit After Tax | £14,324 | £14,847 | £15,381 | £16,289 | £17,219 | £78,059 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £14,332 | £30,847 | £43,941 | £54,294 | £43,696 | £187,110 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change