Flat
BR1
2 beds
1 bath
Homefield Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£20,462
↗ 22%After 5 Years
Change In Property Value
£40,894
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £13,453 | £13,530 | £13,598 | £13,686 | £13,776 | £68,042 |
| Profit Before Tax | £4,548 | £4,740 | £4,946 | £5,322 | £5,707 | £25,262 |
| Profit After Tax | £3,683 | £3,840 | £4,006 | £4,310 | £4,622 | £20,462 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £3,686 | £9,840 | £14,716 | £18,563 | £14,551 | £61,357 |
| 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