Flat BR6 1 bed 1 bath

Knoll Rise, Orpington, Kent BR6

London, England · BR6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£20,138

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 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	£17,052	£17,308	£17,567	£18,007	£18,457	£88,391
Total Expenses	£12,553	£12,629	£12,696	£12,782	£12,869	£63,529
Profit Before Tax	£4,499	£4,679	£4,872	£5,225	£5,587	£24,862
Profit After Tax	£3,644	£3,790	£3,946	£4,232	£4,526	£20,138
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£3,647	£9,290	£13,764	£17,297	£13,627	£57,624
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	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