Flat BR5 2 beds 1 bath

Oakdene Road, Orpington, Kent BR5

London, England · BR5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£11,194

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£16,776	£17,028	£17,453	£17,890	£18,426	£87,573
Total Expenses	£14,588	£14,659	£14,745	£14,832	£14,929	£73,754
Profit Before Tax	£2,188	£2,368	£2,708	£3,057	£3,498	£13,819
Profit After Tax	£1,772	£1,918	£2,194	£2,476	£2,833	£11,194
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,775	£1,921	£7,694	£12,294	£15,898	£39,581
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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