Flat
BR6
2 beds
1 bath
Crescent Way, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£13,074
↗ 19%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
53%
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 | £14,532 | £14,750 | £15,119 | £15,497 | £15,962 | £75,859 |
| Total Expenses | £11,816 | £11,871 | £11,939 | £12,008 | £12,085 | £59,719 |
| Profit Before Tax | £2,716 | £2,879 | £3,180 | £3,489 | £3,877 | £16,140 |
| Profit After Tax | £2,200 | £2,332 | £2,576 | £2,826 | £3,140 | £13,074 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £2,202 | £2,334 | £7,076 | £10,859 | £13,829 | £36,300 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change