Semi Detached
BR5
3 beds
1 bath
Wisley Road, Orpington, Kent BR5
London, England · BR5
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£27,894
↗ 21%After 5 Years
Change In Property Value
£43,356
↗ 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 | £25,620 | £26,004 | £26,654 | £27,321 | £28,140 | £133,740 |
| Total Expenses | £19,726 | £19,775 | £19,851 | £19,929 | £20,021 | £99,302 |
| Profit Before Tax | £5,895 | £6,229 | £6,803 | £7,392 | £8,119 | £34,438 |
| Profit After Tax | £4,775 | £5,045 | £5,511 | £5,988 | £6,576 | £27,894 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £4,779 | £5,050 | £13,911 | £20,982 | £26,530 | £71,250 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change