Flat
BR2
2 beds
2 baths
Jefferson Place, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£17,971
↗ 13%After 5 Years
Change In Property Value
£45,421
↗ 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 | £25,524 | £25,907 | £26,555 | £27,218 | £28,035 | £133,239 |
| Total Expenses | £22,009 | £22,094 | £22,201 | £22,312 | £22,436 | £111,052 |
| Profit Before Tax | £3,515 | £3,813 | £4,353 | £4,907 | £5,599 | £22,187 |
| Profit After Tax | £2,847 | £3,089 | £3,526 | £3,974 | £4,535 | £17,971 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £2,851 | £3,093 | £12,326 | £19,683 | £25,438 | £63,392 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change