Flat BR1 3 beds 0 baths

Burnt Ash Lane, Bromley BR1

London, England · BR1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£12,749

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£29,989

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£10,399	£10,468	£10,529	£10,605	£10,683	£52,684
Profit Before Tax	£2,802	£2,930	£3,070	£3,334	£3,605	£15,739
Profit After Tax	£2,269	£2,373	£2,486	£2,700	£2,920	£12,749
Change In Property Value	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£2,271	£6,773	£10,340	£13,152	£10,201	£42,738
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	20%	15%	64%

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