Flat BR1 0 beds 0 baths

65 High Street, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£38,892

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£33,973	£34,082	£34,231	£34,384	£34,561	£171,230
Profit Before Tax	£8,028	£8,548	£9,465	£10,404	£11,571	£48,015
Profit After Tax	£6,502	£6,924	£7,666	£8,427	£9,372	£38,892
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£6,509	£6,931	£21,667	£33,418	£42,627	£111,152
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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