Semi Detached
BR5
3 beds
1 bath
Wisley Road, Orpington, Kent BR5
London, England · BR5
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£39,968
↗ 29%After 5 Years
Change In Property Value
£57,252
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,620 | £26,004 | £26,394 | £27,054 | £27,731 | £132,803 |
| Total Expenses | £16,576 | £16,626 | £16,676 | £16,752 | £16,830 | £83,460 |
| Profit Before Tax | £9,045 | £9,378 | £9,719 | £10,302 | £10,900 | £49,343 |
| Profit After Tax | £7,326 | £7,596 | £7,872 | £8,345 | £8,829 | £39,968 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £7,330 | £15,996 | £22,866 | £28,298 | £22,730 | £97,220 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change