Flat
BR1
1 bed
1 bath
London Lane, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,641
↗ 21%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £11,544 | £11,616 | £11,680 | £11,761 | £11,843 | £58,443 |
| Profit Before Tax | £3,456 | £3,609 | £3,773 | £4,079 | £4,393 | £19,310 |
| Profit After Tax | £2,800 | £2,923 | £3,056 | £3,304 | £3,558 | £15,641 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £2,802 | £7,923 | £11,981 | £15,181 | £11,832 | £49,720 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 16% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change