Flat BR1 2 beds 1 bath

Hope Park, Bromley BR1

London, England · BR1

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£19,016

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 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	£17,100	£17,356	£17,617	£18,057	£18,509	£88,639
Total Expenses	£12,880	£12,956	£13,023	£13,108	£13,196	£65,163
Profit Before Tax	£4,220	£4,401	£4,594	£4,949	£5,312	£23,477
Profit After Tax	£3,418	£3,565	£3,721	£4,009	£4,303	£19,016
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£3,421	£9,265	£13,896	£17,548	£13,736	£57,866
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	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