Flat BR1 1 bed 1 bath

South Street, Bromley BR1

London, England · BR1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£19,498

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 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	£17,400	£17,661	£17,926	£18,374	£18,833	£90,194
Total Expenses	£13,071	£13,147	£13,214	£13,301	£13,390	£66,122
Profit Before Tax	£4,329	£4,514	£4,712	£5,073	£5,444	£24,072
Profit After Tax	£3,507	£3,656	£3,816	£4,109	£4,410	£19,498
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£3,510	£9,457	£14,169	£17,886	£14,008	£59,029
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	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