Flat
BR6
1 bed
1 bath
Bishop Butt Close, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£11,860
↗ 14%After 5 Years
Change In Property Value
£27,872
↗ 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 | £16,740 | £16,991 | £17,416 | £17,851 | £18,387 | £87,385 |
| Total Expenses | £14,386 | £14,457 | £14,543 | £14,630 | £14,726 | £72,743 |
| Profit Before Tax | £2,354 | £2,534 | £2,873 | £3,221 | £3,660 | £14,642 |
| Profit After Tax | £1,907 | £2,052 | £2,327 | £2,609 | £2,965 | £11,860 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £1,909 | £2,055 | £7,727 | £12,248 | £15,792 | £39,732 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 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