Flat
BR6
1 bed
1 bath
High Street, Orpington, Kent BR6
London, England · BR6
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£12,220
↗ 20%After 5 Years
Change In Property Value
£27,126
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,336 | £12,521 | £12,709 | £13,027 | £13,352 | £63,945 |
| Total Expenses | £9,636 | £9,705 | £9,765 | £9,838 | £9,914 | £48,858 |
| Profit Before Tax | £2,700 | £2,816 | £2,944 | £3,188 | £3,439 | £15,087 |
| Profit After Tax | £2,187 | £2,281 | £2,385 | £2,582 | £2,785 | £12,220 |
| Change In Property Value | £2 | £3,980 | £7,104 | £9,454 | £6,586 | £27,126 |
| Net Return | £2,189 | £6,261 | £9,489 | £12,036 | £9,372 | £39,347 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change