Semi Detached
BR6
2 beds
2 baths
Hilda Vale Road, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£38,140
↗ 22%After 5 Years
Change In Property Value
£55,227
↗ 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 | £33,168 | £33,666 | £34,507 | £35,370 | £36,431 | £173,141 |
| Total Expenses | £25,043 | £25,104 | £25,199 | £25,296 | £25,413 | £126,056 |
| Profit Before Tax | £8,125 | £8,561 | £9,308 | £10,074 | £11,018 | £47,086 |
| Profit After Tax | £6,581 | £6,935 | £7,540 | £8,160 | £8,924 | £38,140 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £6,587 | £6,940 | £18,240 | £27,259 | £34,341 | £93,367 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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