Flat BR2 3 beds 1 bath

Magpie Hall Lane, Bromley BR2

London, England · BR2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£21,735

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 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	£19,716	£20,012	£20,312	£20,820	£21,340	£102,200
Total Expenses	£14,911	£14,991	£15,062	£15,154	£15,249	£75,367
Profit Before Tax	£4,805	£5,021	£5,250	£5,665	£6,091	£26,833
Profit After Tax	£3,892	£4,067	£4,253	£4,589	£4,934	£21,735
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£3,895	£10,867	£16,391	£20,741	£16,187	£68,081
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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