Flat BR6 1 bed 1 bath

Arbor House, Station Road, Orpington BR6

London, England · BR6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£17,546

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£15,504	£15,737	£15,973	£16,372	£16,781	£80,366
Total Expenses	£11,594	£11,667	£11,732	£11,814	£11,897	£58,705
Profit Before Tax	£3,910	£4,069	£4,241	£4,558	£4,884	£21,662
Profit After Tax	£3,167	£3,296	£3,435	£3,692	£3,956	£17,546
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£3,169	£8,296	£12,360	£15,569	£12,230	£51,624
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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