Terraced
BR5
2 beds
1 bath
Clareville Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£22,894
↗ 21%After 5 Years
Change In Property Value
£35,098
↗ 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 | £20,928 | £21,242 | £21,773 | £22,317 | £22,987 | £109,247 |
| Total Expenses | £16,082 | £16,125 | £16,189 | £16,254 | £16,332 | £80,983 |
| Profit Before Tax | £4,846 | £5,117 | £5,584 | £6,063 | £6,655 | £28,264 |
| Profit After Tax | £3,925 | £4,145 | £4,523 | £4,911 | £5,390 | £22,894 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £3,928 | £4,148 | £11,323 | £17,049 | £21,543 | £57,992 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change