Flat BR1 1 bed 1 bath

Denbridge Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£16,612

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£35,435

↗ 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	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£11,924	£11,997	£12,062	£12,144	£12,228	£60,355
Profit Before Tax	£3,676	£3,837	£4,009	£4,329	£4,657	£20,509
Profit After Tax	£2,978	£3,108	£3,248	£3,507	£3,772	£16,612
Change In Property Value	£3	£5,199	£9,280	£12,349	£8,603	£35,435
Net Return	£2,980	£8,307	£12,528	£15,856	£12,376	£52,047
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	16%	20%	16%	65%

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