Flat
BR1
2 beds
1 bath
Downderry Road, Bromley, Kent BR1
London, England · BR1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£14,677
↗ 20%After 5 Years
Change In Property Value
£32,715
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £11,162 | £11,234 | £11,297 | £11,375 | £11,456 | £56,524 |
| Profit Before Tax | £3,238 | £3,382 | £3,539 | £3,831 | £4,130 | £18,120 |
| Profit After Tax | £2,623 | £2,740 | £2,866 | £3,103 | £3,345 | £14,677 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £2,625 | £7,540 | £11,434 | £14,505 | £11,289 | £47,393 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change