Terraced
BR6
2 beds
1 bath
Stowting Road, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£29,109
↗ 22%After 5 Years
Change In Property Value
£42,840
↗ 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 | £25,728 | £26,114 | £26,767 | £27,436 | £28,259 | £134,304 |
| Total Expenses | £19,538 | £19,588 | £19,664 | £19,742 | £19,835 | £98,367 |
| Profit Before Tax | £6,190 | £6,526 | £7,103 | £7,694 | £8,424 | £35,937 |
| Profit After Tax | £5,014 | £5,286 | £5,753 | £6,232 | £6,824 | £29,109 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £5,018 | £5,290 | £14,053 | £21,048 | £26,539 | £71,949 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change