Terraced BR6 3 beds 1 bath

Bicknor Road, Orpington BR6

London, England · BR6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£44,675

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,900	£28,319	£28,743	£29,462	£30,198	£144,622
Total Expenses	£17,769	£17,823	£17,876	£17,958	£18,042	£89,468
Profit Before Tax	£10,131	£10,495	£10,867	£11,504	£12,156	£55,154
Profit After Tax	£8,206	£8,501	£8,803	£9,318	£9,846	£44,675
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£8,211	£17,501	£24,868	£30,696	£24,740	£106,016
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	73%

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