Terraced BR5 1 bed 1 bath

Sandpiper Way, Orpington BR5

London, England · BR5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,320

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£19,039	£19,515	£20,100	£95,528
Total Expenses	£14,233	£14,271	£14,329	£14,387	£14,456	£71,676
Profit Before Tax	£4,068	£4,303	£4,710	£5,128	£5,644	£23,852
Profit After Tax	£3,295	£3,485	£3,815	£4,153	£4,572	£19,320
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£3,298	£3,488	£9,815	£14,864	£18,824	£50,289
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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