Flat BR2 1 bed 1 bath

Flat, Branscombe Court, 109 Westmoreland Road, Bromley, Kent BR2

London, England · BR2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£6,242

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£13,141	£13,208	£13,287	£13,368	£13,456	£66,462
Profit Before Tax	£1,067	£1,213	£1,494	£1,783	£2,149	£7,706
Profit After Tax	£864	£982	£1,210	£1,444	£1,741	£6,242
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£867	£985	£6,110	£10,191	£13,380	£31,533
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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