Terraced
BR6
3 beds
1 bath
Southfleet Road, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£31,750
↗ 22%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
54%
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 | £27,900 | £28,319 | £29,026 | £29,752 | £30,645 | £145,642 |
| Total Expenses | £21,144 | £21,197 | £21,279 | £21,362 | £21,462 | £106,444 |
| Profit Before Tax | £6,756 | £7,121 | £7,748 | £8,390 | £9,183 | £39,198 |
| Profit After Tax | £5,473 | £5,768 | £6,276 | £6,796 | £7,438 | £31,750 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £5,477 | £5,773 | £15,276 | £22,861 | £28,816 | £78,203 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change