Flat
BR5
1 bed
1 bath
Haydens Close, Orpington, Kent BR5
London, England · BR5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£4,064
↗ 8%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
41%
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 | £10,680 | £10,840 | £11,111 | £11,389 | £11,731 | £55,751 |
| Total Expenses | £10,011 | £10,073 | £10,143 | £10,215 | £10,292 | £50,734 |
| Profit Before Tax | £669 | £767 | £968 | £1,174 | £1,439 | £5,017 |
| Profit After Tax | £542 | £621 | £784 | £951 | £1,166 | £4,064 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £544 | £623 | £4,284 | £7,199 | £9,479 | £22,129 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change