Flat BR1 0 beds 0 baths

65 High Street, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£247,500First Year

Profit From Rental Income

After 5 Years

£62,888

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£100,872

↗ 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	£44,400	£45,066	£45,742	£46,886	£48,058	£230,151
Total Expenses	£30,250	£30,366	£30,475	£30,631	£30,791	£152,512
Profit Before Tax	£14,151	£14,700	£15,267	£16,255	£17,267	£77,639
Profit After Tax	£11,462	£11,907	£12,367	£13,166	£13,986	£62,888
Change In Property Value	£7	£14,800	£26,418	£35,155	£24,491	£100,872
Net Return	£11,469	£26,707	£38,785	£48,321	£38,478	£163,760
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	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