Flat
BR5
1 bed
1 bath
Kent Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£16,594
↗ 22%After 5 Years
Change In Property Value
£34,079
↗ 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 | £15,252 | £15,481 | £15,713 | £16,106 | £16,508 | £79,060 |
| Total Expenses | £11,569 | £11,642 | £11,706 | £11,787 | £11,870 | £58,574 |
| Profit Before Tax | £3,683 | £3,839 | £4,007 | £4,319 | £4,638 | £20,486 |
| Profit After Tax | £2,983 | £3,110 | £3,246 | £3,498 | £3,757 | £16,594 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £2,986 | £8,110 | £12,171 | £15,375 | £12,031 | £50,672 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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