Flat
BR6
1 bed
1 bath
Aynscombe Angle, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£6,577
↗ 11%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
45%
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 | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £11,175 | £11,239 | £11,314 | £11,390 | £11,472 | £56,589 |
| Profit Before Tax | £1,221 | £1,343 | £1,583 | £1,829 | £2,143 | £8,120 |
| Profit After Tax | £989 | £1,088 | £1,282 | £1,482 | £1,736 | £6,577 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £991 | £1,090 | £5,282 | £8,622 | £11,238 | £27,223 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change