Semi Detached BR5 2 beds 1 bath

Thorndon Close, Orpington BR5

London, England · BR5

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£22,893

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,125

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,348	£21,668	£22,210	£22,765	£23,448	£111,439
Total Expenses	£16,519	£16,563	£16,627	£16,694	£16,773	£83,176
Profit Before Tax	£4,829	£5,106	£5,582	£6,071	£6,675	£28,263
Profit After Tax	£3,911	£4,136	£4,522	£4,918	£5,407	£22,893
Change In Property Value	£3	£3	£6,999	£12,493	£16,625	£36,125
Net Return	£3,915	£4,139	£11,521	£17,411	£22,032	£59,018
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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