Flat
BR6
2 beds
1 bath
Crescent Way, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£8,496
↗ 12%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £12,322 | £12,389 | £12,468 | £12,548 | £12,635 | £62,363 |
| Profit Before Tax | £1,634 | £1,776 | £2,052 | £2,335 | £2,694 | £10,489 |
| Profit After Tax | £1,323 | £1,439 | £1,662 | £1,891 | £2,182 | £8,496 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,325 | £1,441 | £6,162 | £9,924 | £12,871 | £31,723 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change