Flat
BR6
1 bed
1 bath
Bishop Butt Close, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£13,012
↗ 15%After 5 Years
Change In Property Value
£29,420
↗ 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 | £17,676 | £17,941 | £18,390 | £18,849 | £19,415 | £92,271 |
| Total Expenses | £15,075 | £15,147 | £15,235 | £15,325 | £15,424 | £76,207 |
| Profit Before Tax | £2,601 | £2,794 | £3,154 | £3,524 | £3,991 | £16,064 |
| Profit After Tax | £2,107 | £2,263 | £2,555 | £2,855 | £3,232 | £13,012 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,110 | £2,266 | £8,255 | £13,029 | £16,772 | £42,432 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change