Flat
BR6
2 beds
1 bath
Crofton Road, Locksbottom, Orpington, Kent BR6
London, England · BR6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£20,665
↗ 24%After 5 Years
Change In Property Value
£38,168
↗ 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 | £17,364 | £17,624 | £17,889 | £18,336 | £18,794 | £90,008 |
| Total Expenses | £12,745 | £12,821 | £12,889 | £12,975 | £13,064 | £64,495 |
| Profit Before Tax | £4,619 | £4,803 | £5,000 | £5,361 | £5,731 | £25,513 |
| Profit After Tax | £3,741 | £3,890 | £4,050 | £4,342 | £4,642 | £20,665 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £3,744 | £9,490 | £14,046 | £17,644 | £13,909 | £58,833 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change