Semi Detached BR6 4 beds 3 baths

Newstead Avenue, Orpington BR6

London, England · BR6

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£67,805

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£54,264	£55,078	£56,455	£57,866	£59,602	£283,265
Total Expenses	£39,650	£39,743	£39,891	£40,044	£40,228	£199,556
Profit Before Tax	£14,614	£15,335	£16,563	£17,823	£19,374	£83,709
Profit After Tax	£11,837	£12,421	£13,416	£14,436	£15,693	£67,805
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£11,846	£12,430	£30,417	£44,782	£56,075	£155,549
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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