Flat
BR5
1 bed
1 bath
Ravenscourt Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£69,400First YearProfit From Rental Income
£10,937
↗ 16%After 5 Years
Change In Property Value
£23,536
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,724 | £14,945 | £15,318 | £15,701 | £16,172 | £76,861 |
| Total Expenses | £12,518 | £12,586 | £12,667 | £12,749 | £12,839 | £63,359 |
| Profit Before Tax | £2,206 | £2,358 | £2,652 | £2,953 | £3,334 | £13,502 |
| Profit After Tax | £1,787 | £1,910 | £2,148 | £2,392 | £2,700 | £10,937 |
| Change In Property Value | £2 | £2 | £4,560 | £8,140 | £10,832 | £23,536 |
| Net Return | £1,789 | £1,913 | £6,708 | £10,531 | £13,532 | £34,473 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change