Flat BR6 2 beds 1 bath

Marlborough Close, Orpington BR6

London, England · BR6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£22,730

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£13,513	£13,590	£13,660	£13,749	£13,841	£68,353
Profit Before Tax	£5,088	£5,289	£5,502	£5,892	£6,291	£28,061
Profit After Tax	£4,121	£4,284	£4,457	£4,772	£5,096	£22,730
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£4,124	£10,284	£15,167	£19,024	£15,025	£63,624
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
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