Flat BR1 1 bed 1 bath

Hope Park, Bromley BR1

London, England · BR1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£11,785

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£28,626

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£10,017	£10,086	£10,146	£10,220	£10,296	£50,764
Profit Before Tax	£2,583	£2,703	£2,835	£3,085	£3,342	£14,549
Profit After Tax	£2,092	£2,190	£2,296	£2,499	£2,707	£11,785
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£2,095	£6,390	£9,793	£12,476	£9,657	£40,410
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change