Flat
BR5
2 beds
1 bath
Kent Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£29,100
↗ 24%After 5 Years
Change In Property Value
£51,118
↗ 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 | £22,872 | £23,215 | £23,563 | £24,152 | £24,756 | £118,559 |
| Total Expenses | £16,353 | £16,437 | £16,513 | £16,614 | £16,717 | £82,633 |
| Profit Before Tax | £6,519 | £6,778 | £7,050 | £7,539 | £8,039 | £35,926 |
| Profit After Tax | £5,281 | £5,490 | £5,711 | £6,106 | £6,512 | £29,100 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £5,284 | £12,990 | £19,098 | £23,921 | £18,923 | £80,218 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| 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