Flat BR2 2 beds 2 baths

Jefferson Place, Bromley BR2

London, England · BR2

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£30,651

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£59,978

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,524	£25,907	£26,295	£26,953	£27,627	£132,306
Total Expenses	£18,709	£18,798	£18,878	£18,985	£19,095	£94,465
Profit Before Tax	£6,815	£7,109	£7,418	£7,968	£8,532	£37,841
Profit After Tax	£5,520	£5,758	£6,009	£6,454	£6,911	£30,651
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£5,524	£14,559	£21,717	£27,357	£21,473	£90,629
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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