Flat
BR1
2 beds
1 bath
Churchdown, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£22,873
↗ 22%After 5 Years
Change In Property Value
£44,302
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £14,407 | £14,486 | £14,557 | £14,649 | £14,743 | £72,842 |
| Profit Before Tax | £5,093 | £5,306 | £5,533 | £5,943 | £6,363 | £28,238 |
| Profit After Tax | £4,125 | £4,298 | £4,481 | £4,814 | £5,154 | £22,873 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £4,129 | £10,798 | £16,084 | £20,253 | £15,911 | £67,175 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change