Detached
BR5
2 beds
1 bath
Main Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£21,103
↗ 21%After 5 Years
Change In Property Value
£33,549
↗ 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 | £19,824 | £20,121 | £20,624 | £21,140 | £21,774 | £103,484 |
| Total Expenses | £15,377 | £15,418 | £15,479 | £15,542 | £15,616 | £77,431 |
| Profit Before Tax | £4,447 | £4,703 | £5,145 | £5,598 | £6,159 | £26,053 |
| Profit After Tax | £3,602 | £3,810 | £4,168 | £4,535 | £4,988 | £21,103 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £3,606 | £3,813 | £10,668 | £16,137 | £20,428 | £54,652 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 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