Detached
BR5
3 beds
1 bath
St Johns Road, Petts Wood, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£55,061
↗ 21%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,804 | £49,536 | £50,774 | £52,044 | £53,605 | £254,763 |
| Total Expenses | £37,120 | £37,205 | £37,340 | £37,478 | £37,644 | £186,787 |
| Profit Before Tax | £11,684 | £12,331 | £13,435 | £14,566 | £15,961 | £67,976 |
| Profit After Tax | £9,464 | £9,988 | £10,882 | £11,799 | £12,928 | £55,061 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £9,472 | £9,996 | £26,882 | £40,359 | £50,934 | £137,644 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change