Semi Detached
BR5
3 beds
1 bath
Wisley Road, Orpington, Kent BR5
London, England · BR5
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£32,415
↗ 24%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
56%
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 | £26,808 | £27,210 | £27,890 | £28,588 | £29,445 | £139,941 |
| Total Expenses | £19,844 | £19,896 | £19,975 | £20,055 | £20,152 | £99,922 |
| Profit Before Tax | £6,964 | £7,314 | £7,916 | £8,532 | £9,293 | £40,019 |
| Profit After Tax | £5,641 | £5,924 | £6,412 | £6,911 | £7,528 | £32,415 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £5,645 | £5,929 | £14,812 | £21,905 | £27,481 | £75,771 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change