Flat BR5 1 bed 1 bath

Haydens Close, Orpington, Kent BR5

London, England · BR5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£9,128

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£18,065

↗ 10%After 5 Years

Return On Investment

51%

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	£11,304	£11,474	£11,760	£12,054	£12,416	£59,008
Total Expenses	£9,438	£9,486	£9,544	£9,603	£9,668	£47,739
Profit Before Tax	£1,866	£1,988	£2,217	£2,451	£2,748	£11,270
Profit After Tax	£1,512	£1,610	£1,795	£1,986	£2,226	£9,128
Change In Property Value	£2	£2	£3,500	£6,248	£8,314	£18,065
Net Return	£1,514	£1,612	£5,295	£8,233	£10,539	£27,193
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change