Flat
BR1
2 beds
2 baths
Phoenix Apartments, 157 Widmore Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£25,284
↗ 23%After 5 Years
Change In Property Value
£47,710
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £15,361 | £15,443 | £15,516 | £15,612 | £15,710 | £77,641 |
| Profit Before Tax | £5,639 | £5,872 | £6,119 | £6,564 | £7,020 | £31,214 |
| Profit After Tax | £4,567 | £4,757 | £4,956 | £5,317 | £5,686 | £25,284 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £4,571 | £11,757 | £17,452 | £21,944 | £17,270 | £72,993 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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