Flat BR1 0 beds 0 baths

256, 256A & 258 High Street, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£59,186

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,000	£60,900	£62,422	£63,983	£65,903	£313,208
Total Expenses	£47,675	£47,811	£48,006	£48,206	£48,441	£240,139
Profit Before Tax	£12,325	£13,089	£14,416	£15,777	£17,462	£73,069
Profit After Tax	£9,983	£10,602	£11,677	£12,779	£14,144	£59,186
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£9,993	£10,612	£31,678	£48,480	£61,652	£162,414
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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