Flat BR5 1 bed 1 bath

Westwell Close, Orpington BR5

London, England · BR5

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,052

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£18,402

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,481	£8,693	£8,910	£42,671
Total Expenses	£7,167	£7,229	£7,283	£7,346	£7,410	£36,435
Profit Before Tax	£1,065	£1,126	£1,198	£1,347	£1,500	£6,237
Profit After Tax	£863	£912	£970	£1,091	£1,215	£5,052
Change In Property Value	£1	£2,700	£4,820	£6,413	£4,468	£18,402
Net Return	£864	£3,612	£5,790	£7,505	£5,683	£23,454
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change