Flat
BR2
1 bed
1 bath
Westmoreland Road, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£8,673
↗ 10%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,536 | £16,784 | £17,204 | £17,634 | £18,163 | £86,320 |
| Total Expenses | £14,961 | £15,032 | £15,117 | £15,204 | £15,299 | £75,612 |
| Profit Before Tax | £1,575 | £1,752 | £2,087 | £2,430 | £2,864 | £10,708 |
| Profit After Tax | £1,276 | £1,419 | £1,690 | £1,968 | £2,320 | £8,673 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £1,279 | £1,422 | £7,391 | £12,143 | £15,859 | £38,094 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change