Flat
BR5
1 bed
1 bath
Kent Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£7,967
↗ 11%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £12,528 | £12,595 | £12,674 | £12,754 | £12,842 | £63,392 |
| Profit Before Tax | £1,500 | £1,643 | £1,921 | £2,205 | £2,566 | £9,836 |
| Profit After Tax | £1,215 | £1,331 | £1,556 | £1,786 | £2,079 | £7,967 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £1,217 | £1,333 | £6,156 | £9,997 | £13,006 | £31,710 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change