Terraced
BR6
2 beds
1 bath
Tandridge Drive, Orpington BR6
London, England · BR6
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£32,902
↗ 22%After 5 Years
Change In Property Value
£48,001
↗ 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 | £28,836 | £29,269 | £30,000 | £30,750 | £31,673 | £150,528 |
| Total Expenses | £21,832 | £21,887 | £21,971 | £22,057 | £22,160 | £109,908 |
| Profit Before Tax | £7,004 | £7,381 | £8,029 | £8,693 | £9,513 | £40,620 |
| Profit After Tax | £5,673 | £5,979 | £6,504 | £7,041 | £7,705 | £32,902 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £5,678 | £5,984 | £15,804 | £23,642 | £29,796 | £80,903 |
| 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