Terraced BR5 2 beds 1 bath

Boswell Close, Orpington BR5

London, England · BR5

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£25,774

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£18,353	£18,400	£18,471	£18,544	£18,631	£92,399
Profit Before Tax	£5,443	£5,753	£6,286	£6,832	£7,506	£31,819
Profit After Tax	£4,409	£4,660	£5,091	£5,534	£6,080	£25,774
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,413	£4,664	£12,891	£19,457	£24,608	£66,033
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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