Flat
BR6
1 bed
1 bath
Taylor Close, Orpington, Kent BR6
London, England · BR6
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£9,986
↗ 13%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
47%
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 | £15,192 | £15,420 | £15,805 | £16,201 | £16,687 | £79,304 |
| Total Expenses | £13,240 | £13,308 | £13,390 | £13,473 | £13,565 | £66,976 |
| Profit Before Tax | £1,952 | £2,112 | £2,416 | £2,727 | £3,122 | £12,329 |
| Profit After Tax | £1,581 | £1,710 | £1,957 | £2,209 | £2,529 | £9,986 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £1,584 | £1,713 | £6,857 | £10,956 | £14,168 | £35,277 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change