Terraced BR6 3 beds 1 bath

Old Hill, Orpington BR6

London, England · BR6

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£25,361

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,632	£22,971	£23,546	£24,134	£24,858	£118,142
Total Expenses	£17,245	£17,290	£17,358	£17,428	£17,511	£86,832
Profit Before Tax	£5,387	£5,681	£6,188	£6,706	£7,347	£31,310
Profit After Tax	£4,364	£4,602	£5,012	£5,432	£5,951	£25,361
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£4,367	£4,606	£12,312	£18,463	£23,292	£63,040
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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