Flat BR1 0 beds 0 baths

256, 256A & 258 High Street, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£87,957

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£60,000	£60,900	£61,813	£63,359	£64,943	£311,015
Total Expenses	£40,175	£40,315	£40,447	£40,644	£40,845	£202,426
Profit Before Tax	£19,825	£20,585	£21,366	£22,715	£24,098	£108,589
Profit After Tax	£16,058	£16,674	£17,307	£18,399	£19,519	£87,957
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£16,068	£36,674	£53,007	£65,906	£52,616	£224,271
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	15%	19%	15%	66%

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