Flat BR5 3 beds 2 baths

Kent Road, Orpington BR5

London, England · BR5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£27,281

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,504	£30,962	£31,736	£32,529	£33,505	£159,235
Total Expenses	£24,888	£24,980	£25,100	£25,223	£25,363	£125,554
Profit Before Tax	£5,616	£5,982	£6,636	£7,306	£8,141	£33,681
Profit After Tax	£4,549	£4,845	£5,375	£5,918	£6,595	£27,281
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,554	£4,850	£15,375	£23,768	£30,348	£78,896
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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