Detached BR6 3 beds 2 baths

Rushmore Hill, Orpington BR6

London, England · BR6

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£50,580

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,404	£44,055	£45,156	£46,285	£47,674	£226,575
Total Expenses	£32,613	£32,690	£32,810	£32,934	£33,084	£164,131
Profit Before Tax	£10,791	£11,366	£12,346	£13,351	£14,590	£62,444
Profit After Tax	£8,741	£9,206	£10,000	£10,814	£11,818	£50,580
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£8,748	£9,213	£24,001	£35,805	£45,073	£122,840
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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