Semi Detached BR6 4 beds 3 baths

Newstead Avenue, Orpington BR6

London, England · BR6

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£61,868

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,704	£53,495	£54,832	£56,203	£57,889	£275,122
Total Expenses	£39,494	£39,585	£39,729	£39,877	£40,057	£198,742
Profit Before Tax	£13,210	£13,910	£15,103	£16,325	£17,832	£76,380
Profit After Tax	£10,700	£11,267	£12,233	£13,224	£14,444	£61,868
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£10,708	£11,275	£29,234	£43,569	£54,825	£149,612
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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