Semi Detached
BR5
3 beds
1 bath
Hood Avenue, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£35,408
↗ 21%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,028 | £32,508 | £33,321 | £34,154 | £35,179 | £167,190 |
| Total Expenses | £24,532 | £24,592 | £24,684 | £24,778 | £24,891 | £123,477 |
| Profit Before Tax | £7,496 | £7,917 | £8,637 | £9,376 | £10,288 | £43,714 |
| Profit After Tax | £6,072 | £6,413 | £6,996 | £7,595 | £8,333 | £35,408 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £6,077 | £6,418 | £17,497 | £26,338 | £33,274 | £89,603 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change