Flat
BR5
1 bed
1 bath
Ravenscourt Road, Orpington BR5
London, England · BR5
View property listing
Initial Investment
£66,400First YearProfit From Rental Income
£7,110
↗ 11%After 5 Years
Change In Property Value
£22,504
↗ 10%After 5 Years
Return On Investment
45%
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 | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £11,979 | £12,045 | £12,121 | £12,200 | £12,285 | £60,630 |
| Profit Before Tax | £1,317 | £1,451 | £1,711 | £1,979 | £2,319 | £8,777 |
| Profit After Tax | £1,067 | £1,175 | £1,386 | £1,603 | £1,878 | £7,110 |
| Change In Property Value | £2 | £2 | £4,360 | £7,783 | £10,357 | £22,504 |
| Net Return | £1,069 | £1,177 | £5,746 | £9,386 | £12,235 | £29,613 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change