Flat BR1 2 beds 2 baths

Hillbrow Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£27,694

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£16,316	£16,399	£16,475	£16,574	£16,676	£82,441
Profit Before Tax	£6,184	£6,438	£6,705	£7,185	£7,677	£34,190
Profit After Tax	£5,009	£5,215	£5,431	£5,820	£6,218	£27,694
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£5,013	£12,715	£18,819	£23,635	£18,630	£78,812
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

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