Flat BR2 2 beds 2 baths

Jefferson Place, Bromley BR2

London, England · BR2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£11,060

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,613	£20,103	£20,707	£98,410
Total Expenses	£16,780	£16,854	£16,945	£17,038	£17,141	£84,756
Profit Before Tax	£2,072	£2,281	£2,668	£3,066	£3,566	£13,654
Profit After Tax	£1,679	£1,848	£2,161	£2,483	£2,889	£11,060
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£1,682	£1,851	£8,662	£14,086	£18,328	£44,609
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	14%	18%	44%

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