Flat BR6 1 bed 1 bath

High Street, Orpington, Kent BR6

London, England · BR6

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£6,509

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£20,542

↗ 10%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,336	£12,521	£12,834	£13,155	£13,550	£64,396
Total Expenses	£11,129	£11,193	£11,268	£11,344	£11,426	£56,359
Profit Before Tax	£1,207	£1,328	£1,566	£1,811	£2,124	£8,036
Profit After Tax	£978	£1,075	£1,269	£1,467	£1,720	£6,509
Change In Property Value	£2	£2	£3,980	£7,104	£9,454	£20,542
Net Return	£980	£1,077	£5,249	£8,572	£11,174	£27,052
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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