Detached
BR5
3 beds
1 bath
St Johns Road, Petts Wood, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£53,278
↗ 21%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
51%
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 | £47,280 | £47,989 | £49,189 | £50,419 | £51,931 | £246,808 |
| Total Expenses | £35,976 | £36,059 | £36,189 | £36,323 | £36,485 | £181,032 |
| Profit Before Tax | £11,304 | £11,931 | £13,000 | £14,095 | £15,446 | £65,776 |
| Profit After Tax | £9,156 | £9,664 | £10,530 | £11,417 | £12,511 | £53,278 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £9,164 | £9,672 | £26,030 | £39,085 | £49,330 | £133,280 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change