Flat
BR5
2 beds
1 bath
West Way, Petts Wood, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£34,102
↗ 25%After 5 Years
Change In Property Value
£57,933
↗ 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 | £25,920 | £26,309 | £26,703 | £27,371 | £28,055 | £134,359 |
| Total Expenses | £18,266 | £18,355 | £18,436 | £18,544 | £18,655 | £92,257 |
| Profit Before Tax | £7,654 | £7,954 | £8,268 | £8,827 | £9,400 | £42,102 |
| Profit After Tax | £6,199 | £6,442 | £6,697 | £7,150 | £7,614 | £34,102 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £6,204 | £14,942 | £21,869 | £27,340 | £21,680 | £92,036 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 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