Flat
BR1
1 bed
1 bath
Highland Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£10,820
↗ 18%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £9,635 | £9,703 | £9,762 | £9,835 | £9,909 | £48,845 |
| Profit Before Tax | £2,365 | £2,477 | £2,600 | £2,837 | £3,079 | £13,358 |
| Profit After Tax | £1,916 | £2,006 | £2,106 | £2,298 | £2,494 | £10,820 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £1,918 | £6,006 | £9,246 | £11,799 | £9,113 | £38,083 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change