Flat BR5 3 beds 2 baths

Kent Road, Orpington BR5

London, England · BR5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£41,651

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£30,504	£30,962	£31,426	£32,212	£33,017	£158,120
Total Expenses	£21,138	£21,234	£21,321	£21,441	£21,565	£106,699
Profit Before Tax	£9,366	£9,728	£10,105	£10,770	£11,452	£51,421
Profit After Tax	£7,587	£7,880	£8,185	£8,724	£9,276	£41,651
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£7,592	£17,880	£26,035	£32,477	£25,825	£109,808
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	67%

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