Flat
BR5
1 bed
1 bath
Westwell Close, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£17,798
↗ 43%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
76%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £8,616 | £8,681 | £8,756 | £8,833 | £8,916 | £43,801 |
| Profit Before Tax | £3,984 | £4,108 | £4,353 | £4,604 | £4,924 | £21,972 |
| Profit After Tax | £3,227 | £3,327 | £3,526 | £3,729 | £3,988 | £17,798 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £3,228 | £3,329 | £6,226 | £8,549 | £10,402 | £31,734 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 10% | 43% |
| Total Net Return (%) | 8% | 8% | 15% | 21% | 25% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change