Flat
BR6
1 bed
1 bath
Taylor Close, Orpington, Kent BR6
London, England · BR6
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£10,333
↗ 14%After 5 Years
Change In Property Value
£25,802
↗ 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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,466 | £13,535 | £13,617 | £13,702 | £13,794 | £68,114 |
| Profit Before Tax | £2,026 | £2,189 | £2,500 | £2,819 | £3,222 | £12,756 |
| Profit After Tax | £1,641 | £1,773 | £2,025 | £2,283 | £2,610 | £10,333 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £1,644 | £1,776 | £7,024 | £11,207 | £14,484 | £36,135 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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