Flat BR1 3 beds 1 bath

Chelford Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£37,336

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 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	£28,500	£28,927	£29,361	£30,095	£30,848	£147,732
Total Expenses	£20,133	£20,226	£20,310	£20,425	£20,543	£101,638
Profit Before Tax	£8,367	£8,702	£9,051	£9,670	£10,304	£46,094
Profit After Tax	£6,777	£7,048	£7,331	£7,833	£8,347	£37,336
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£6,782	£16,548	£24,289	£30,398	£24,067	£102,085
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
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