Flat
BR5
1 bed
1 bath
Chipperfield Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,680
↗ 7%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,368 | £10,524 | £10,787 | £11,056 | £11,388 | £54,122 |
| Total Expenses | £9,782 | £9,843 | £9,912 | £9,983 | £10,059 | £49,579 |
| Profit Before Tax | £586 | £680 | £874 | £1,073 | £1,329 | £4,543 |
| Profit After Tax | £475 | £551 | £708 | £869 | £1,076 | £3,680 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £477 | £553 | £4,108 | £6,938 | £9,153 | £21,229 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change