Flat
BR6
1 bed
1 bath
Gladstone Road, Farnborough Village, Orpington, Kent BR6
London, England · BR6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£8,112
↗ 12%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £12,093 | £12,159 | £12,237 | £12,316 | £12,403 | £61,208 |
| Profit Before Tax | £1,551 | £1,689 | £1,958 | £2,233 | £2,584 | £10,015 |
| Profit After Tax | £1,256 | £1,368 | £1,586 | £1,809 | £2,093 | £8,112 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £1,259 | £1,371 | £5,986 | £9,663 | £12,544 | £30,823 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change