Flat BR6 2 beds 1 bath

Hilda Vale Close, Orpington, Kent BR6

London, England · BR6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£13,350

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,976	£18,246	£18,702	£19,169	£19,744	£93,837
Total Expenses	£15,303	£15,376	£15,465	£15,556	£15,656	£77,356
Profit Before Tax	£2,673	£2,869	£3,237	£3,614	£4,089	£16,481
Profit After Tax	£2,165	£2,324	£2,622	£2,927	£3,312	£13,350
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£2,168	£2,327	£8,422	£13,280	£17,089	£43,286
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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