Flat BR6 5 beds 2 baths

Clay Wood Close, Orpington BR6

London, England · BR6

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£48,740

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£34,104	£34,616	£35,135	£36,013	£36,913	£176,781
Total Expenses	£23,107	£23,208	£23,301	£23,430	£23,563	£116,609
Profit Before Tax	£10,997	£11,408	£11,834	£12,583	£13,350	£60,172
Profit After Tax	£8,908	£9,240	£9,586	£10,192	£10,814	£48,740
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£8,913	£20,240	£29,221	£36,321	£29,017	£123,712
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	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