Flat
BR5
2 beds
2 baths
Kent Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,541
↗ 15%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £18,021 | £18,099 | £18,196 | £18,296 | £18,407 | £91,018 |
| Profit Before Tax | £3,327 | £3,569 | £4,014 | £4,470 | £5,042 | £20,421 |
| Profit After Tax | £2,695 | £2,891 | £3,251 | £3,620 | £4,084 | £16,541 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,698 | £2,895 | £10,251 | £16,116 | £20,711 | £52,671 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change