Flat
BR1
1 bed
1 bath
Palace Road, Bromley, Kent BR1
London, England · BR1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£16,908
↗ 14%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £19,128 | £19,208 | £19,308 | £19,410 | £19,525 | £96,579 |
| Profit Before Tax | £3,372 | £3,630 | £4,101 | £4,583 | £5,189 | £20,874 |
| Profit After Tax | £2,731 | £2,940 | £3,321 | £3,712 | £4,203 | £16,908 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,735 | £2,944 | £10,822 | £17,100 | £22,018 | £55,619 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change