Flat
BR1
2 beds
2 baths
High Street, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£29,622
↗ 23%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,700 | £24,055 | £24,416 | £25,027 | £25,652 | £122,851 |
| Total Expenses | £17,079 | £17,165 | £17,242 | £17,345 | £17,450 | £86,280 |
| Profit Before Tax | £6,621 | £6,891 | £7,175 | £7,682 | £8,203 | £36,571 |
| Profit After Tax | £5,363 | £5,582 | £5,811 | £6,223 | £6,644 | £29,622 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £5,367 | £13,482 | £19,913 | £24,988 | £19,717 | £83,467 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change