Flat
BR2
1 bed
1 bath
Eccleshill, Durham Road, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£10,767
↗ 11%After 5 Years
Change In Property Value
£33,033
↗ 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 | £18,564 | £18,842 | £19,314 | £19,796 | £20,390 | £96,907 |
| Total Expenses | £16,552 | £16,626 | £16,716 | £16,808 | £16,911 | £83,614 |
| Profit Before Tax | £2,012 | £2,216 | £2,597 | £2,988 | £3,480 | £13,293 |
| Profit After Tax | £1,629 | £1,795 | £2,104 | £2,420 | £2,819 | £10,767 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £1,633 | £1,798 | £8,504 | £13,844 | £18,021 | £43,800 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 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