Flat BR6 1 bed 1 bath

Badgers Copse, Tower Road, Orpington, Kent BR6

London, England · BR6

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£11,476

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 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	£16,428	£16,674	£17,091	£17,519	£18,044	£85,756
Total Expenses	£14,157	£14,227	£14,312	£14,399	£14,494	£71,588
Profit Before Tax	£2,271	£2,447	£2,779	£3,120	£3,550	£14,168
Profit After Tax	£1,840	£1,982	£2,251	£2,527	£2,876	£11,476
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£1,842	£1,985	£7,551	£11,988	£15,465	£38,832
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	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