Terraced BR5 1 bed 1 bath

Sandpiper Way, Orpington BR5

London, England · BR5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,914

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

54%

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	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£14,248	£14,287	£14,345	£14,404	£14,474	£71,758
Profit Before Tax	£4,208	£4,446	£4,856	£5,277	£5,798	£24,585
Profit After Tax	£3,408	£3,601	£3,934	£4,275	£4,696	£19,914
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£3,411	£3,604	£9,934	£14,985	£18,949	£50,883
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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