Terraced BR6 3 beds 1 bath

Old Hill, Orpington BR6

London, England · BR6

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£36,899

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

74%

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	£14,891	£14,939	£14,984	£15,055	£15,127	£74,995
Profit Before Tax	£8,365	£8,666	£8,975	£9,503	£10,045	£45,554
Profit After Tax	£6,775	£7,020	£7,269	£7,698	£8,137	£36,899
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£6,779	£14,520	£20,657	£25,513	£20,548	£88,017
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

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