Flat
BR5
2 beds
1 bath
West Way, Petts Wood, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£19,768
↗ 16%After 5 Years
Change In Property Value
£40,775
↗ 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 | £24,096 | £24,457 | £25,069 | £25,696 | £26,466 | £125,784 |
| Total Expenses | £20,081 | £20,163 | £20,267 | £20,374 | £20,494 | £101,380 |
| Profit Before Tax | £4,015 | £4,294 | £4,801 | £5,322 | £5,973 | £24,405 |
| Profit After Tax | £3,252 | £3,478 | £3,889 | £4,310 | £4,838 | £19,768 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £3,256 | £3,482 | £11,789 | £18,412 | £23,603 | £60,543 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change