Flat
BR2
2 beds
2 baths
St. Marks Square, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£14,077
↗ 12%After 5 Years
Change In Property Value
£38,711
↗ 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 | £21,756 | £22,082 | £22,634 | £23,200 | £23,896 | £113,569 |
| Total Expenses | £19,054 | £19,132 | £19,231 | £19,331 | £19,443 | £96,191 |
| Profit Before Tax | £2,702 | £2,950 | £3,404 | £3,869 | £4,453 | £17,378 |
| Profit After Tax | £2,189 | £2,389 | £2,757 | £3,134 | £3,607 | £14,077 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,193 | £2,393 | £10,257 | £16,522 | £21,422 | £52,787 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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