Flat
BR2
1 bed
1 bath
Westmoreland Road, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£16,885
↗ 19%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,536 | £16,784 | £17,036 | £17,462 | £17,898 | £85,716 |
| Total Expenses | £12,823 | £12,898 | £12,964 | £13,049 | £13,135 | £64,870 |
| Profit Before Tax | £3,713 | £3,886 | £4,071 | £4,413 | £4,763 | £20,846 |
| Profit After Tax | £3,007 | £3,147 | £3,298 | £3,574 | £3,858 | £16,885 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £3,010 | £8,848 | £13,472 | £17,114 | £13,291 | £55,734 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change