Flat
BR6
1 bed
1 bath
Bishop Butt Close, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£19,610
↗ 24%After 5 Years
Change In Property Value
£36,805
↗ 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 | £16,740 | £16,991 | £17,246 | £17,677 | £18,119 | £86,773 |
| Total Expenses | £12,361 | £12,436 | £12,503 | £12,588 | £12,675 | £62,563 |
| Profit Before Tax | £4,379 | £4,555 | £4,743 | £5,089 | £5,444 | £24,210 |
| Profit After Tax | £3,547 | £3,689 | £3,842 | £4,122 | £4,410 | £19,610 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £3,549 | £9,089 | £13,481 | £16,949 | £13,346 | £56,415 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change