Flat BR6 1 bed 1 bath

Station Road, Orpington BR6

London, England · BR6

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£18,073

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£34,760

↗ 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	£15,816	£16,053	£16,294	£16,701	£17,119	£81,984
Total Expenses	£11,786	£11,860	£11,925	£12,008	£12,092	£59,671
Profit Before Tax	£4,030	£4,193	£4,369	£4,694	£5,027	£22,313
Profit After Tax	£3,264	£3,397	£3,539	£3,802	£4,072	£18,073
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£3,267	£8,497	£12,642	£15,916	£12,511	£52,833
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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