Semi Detached
BR6
5 beds
2 baths
Broomhill Road, Orpington, Kent BR6
London, England · BR6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£62,863
↗ 30%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,748 | £39,329 | £39,919 | £40,917 | £41,940 | £200,854 |
| Total Expenses | £24,484 | £24,555 | £24,624 | £24,734 | £24,847 | £123,245 |
| Profit Before Tax | £14,264 | £14,774 | £15,295 | £16,183 | £17,093 | £77,609 |
| Profit After Tax | £11,554 | £11,967 | £12,389 | £13,108 | £13,845 | £62,863 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £11,560 | £24,467 | £34,702 | £42,800 | £34,531 | £148,060 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change