Flat BR5 2 beds 1 bath

Kent Road, Orpington BR5

London, England · BR5

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£15,142

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£20,136	£20,438	£20,949	£21,473	£22,117	£105,113
Total Expenses	£17,106	£17,183	£17,277	£17,373	£17,480	£86,418
Profit Before Tax	£3,030	£3,255	£3,672	£4,100	£4,637	£18,694
Profit After Tax	£2,454	£2,637	£2,975	£3,321	£3,756	£15,142
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,457	£2,640	£9,575	£15,102	£19,433	£49,208
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	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