Flat BR6 2 beds 2 baths

Homefield Rise, Orpington, Kent BR6

London, England · BR6

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£30,551

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,256	£23,605	£23,959	£24,558	£25,172	£120,549
Total Expenses	£16,391	£16,476	£16,553	£16,654	£16,758	£82,832
Profit Before Tax	£6,865	£7,129	£7,406	£7,904	£8,414	£37,717
Profit After Tax	£5,560	£5,774	£5,999	£6,402	£6,815	£30,551
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£5,564	£13,274	£19,387	£24,217	£19,226	£81,669
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

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