Terraced
BR6
2 beds
1 bath
Stowting Road, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£42,083
↗ 31%After 5 Years
Change In Property Value
£57,933
↗ 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 | £26,352 | £26,747 | £27,148 | £27,827 | £28,523 | £136,598 |
| Total Expenses | £16,810 | £16,862 | £16,912 | £16,990 | £17,071 | £84,644 |
| Profit Before Tax | £9,542 | £9,886 | £10,237 | £10,837 | £11,452 | £51,954 |
| Profit After Tax | £7,729 | £8,007 | £8,292 | £8,778 | £9,276 | £42,083 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £7,734 | £16,507 | £23,464 | £28,968 | £23,342 | £100,016 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change