Flat BR6 2 beds 1 bath

Arbor House, Orpington BR6

London, England · BR6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,322

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£20,148	£20,450	£20,757	£21,276	£21,808	£104,439
Total Expenses	£14,472	£14,552	£14,624	£14,717	£14,813	£73,178
Profit Before Tax	£5,676	£5,898	£6,133	£6,559	£6,995	£31,261
Profit After Tax	£4,598	£4,778	£4,968	£5,312	£5,666	£25,322
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£4,601	£11,278	£16,571	£20,752	£16,422	£69,624
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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