Flat BR5 1 bed 1 bath

Westwell Close, Orpington BR5

London, England · BR5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£1,559

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£14,452

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,544	£8,672	£8,889	£9,111	£9,385	£44,601
Total Expenses	£8,409	£8,468	£8,532	£8,598	£8,668	£42,676
Profit Before Tax	£135	£204	£357	£513	£716	£1,925
Profit After Tax	£109	£166	£289	£415	£580	£1,559
Change In Property Value	£1	£1	£2,800	£4,998	£6,651	£14,452
Net Return	£111	£167	£3,089	£5,413	£7,231	£16,011
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

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