Flat BR6 2 beds 2 baths

Homefield Rise, Orpington BR6

London, England · BR6

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£32,615

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 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	£24,492	£24,859	£25,232	£25,863	£26,510	£126,956
Total Expenses	£17,158	£17,245	£17,323	£17,428	£17,536	£86,691
Profit Before Tax	£7,334	£7,614	£7,909	£8,435	£8,974	£40,266
Profit After Tax	£5,940	£6,168	£6,406	£6,832	£7,269	£32,615
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£5,944	£14,068	£20,508	£25,597	£20,342	£86,459
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	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