Flat
BR5
2 beds
1 bath
Kent Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£15,819
↗ 15%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £17,563 | £17,640 | £17,736 | £17,834 | £17,943 | £88,715 |
| Profit Before Tax | £3,173 | £3,407 | £3,837 | £4,279 | £4,833 | £19,529 |
| Profit After Tax | £2,570 | £2,760 | £3,108 | £3,466 | £3,915 | £15,819 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,573 | £2,763 | £9,908 | £15,604 | £20,068 | £50,917 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change