Flat
BR1
2 beds
2 baths
Oaklands Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£27,055
↗ 16%After 5 Years
Change In Property Value
£54,195
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £25,979 | £26,073 | £26,196 | £26,321 | £26,465 | £131,034 |
| Profit Before Tax | £5,521 | £5,900 | £6,576 | £7,270 | £8,134 | £33,401 |
| Profit After Tax | £4,472 | £4,779 | £5,327 | £5,889 | £6,589 | £27,055 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,477 | £4,784 | £15,827 | £24,631 | £31,530 | £81,250 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change