Flat
BR5
1 bed
1 bath
Doveney Close, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£7,629
↗ 11%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,728 | £13,934 | £14,282 | £14,639 | £15,079 | £71,662 |
| Total Expenses | £12,300 | £12,366 | £12,444 | £12,524 | £12,610 | £62,244 |
| Profit Before Tax | £1,428 | £1,568 | £1,838 | £2,116 | £2,468 | £9,418 |
| Profit After Tax | £1,157 | £1,270 | £1,489 | £1,714 | £1,999 | £7,629 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,159 | £1,272 | £5,989 | £9,746 | £12,688 | £30,855 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change