Flat
BR2
3 beds
1 bath
Bourne Vale, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£30,578
↗ 14%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,704 | £38,270 | £39,226 | £40,207 | £41,413 | £196,820 |
| Total Expenses | £31,559 | £31,662 | £31,800 | £31,942 | £32,106 | £159,069 |
| Profit Before Tax | £6,145 | £6,608 | £7,426 | £8,265 | £9,308 | £37,751 |
| Profit After Tax | £4,977 | £5,352 | £6,015 | £6,694 | £7,539 | £30,578 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £4,984 | £5,359 | £19,015 | £29,900 | £38,419 | £97,677 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change