Flat BR6 2 beds 1 bath

Princess Parade, Crofton Road, Orpington BR6

London, England · BR6

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£20,665

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£12,745	£12,821	£12,889	£12,975	£13,064	£64,495
Profit Before Tax	£4,619	£4,803	£5,000	£5,361	£5,731	£25,513
Profit After Tax	£3,741	£3,890	£4,050	£4,342	£4,642	£20,665
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£3,744	£9,490	£14,046	£17,644	£13,909	£58,833
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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