Flat
BR1
1 bed
1 bath
Widmore Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£21,427
↗ 22%After 5 Years
Change In Property Value
£42,257
↗ 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 | £18,600 | £18,879 | £19,162 | £19,641 | £20,132 | £96,415 |
| Total Expenses | £13,834 | £13,912 | £13,981 | £14,071 | £14,163 | £69,962 |
| Profit Before Tax | £4,766 | £4,967 | £5,181 | £5,570 | £5,969 | £26,453 |
| Profit After Tax | £3,860 | £4,023 | £4,196 | £4,512 | £4,835 | £21,427 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £3,863 | £10,223 | £15,263 | £19,239 | £15,095 | £63,684 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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