Flat BR1 1 bed 1 bath

Townend Court, Grasmere Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£9,856

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 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	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£9,253	£9,320	£9,379	£9,450	£9,523	£46,925
Profit Before Tax	£2,147	£2,251	£2,366	£2,588	£2,816	£12,168
Profit After Tax	£1,739	£1,823	£1,916	£2,097	£2,281	£9,856
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£1,741	£5,623	£8,699	£11,123	£8,570	£35,756
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

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