Flat
BR2
1 bed
1 bath
Fair Acres, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£2,355
↗ 4%After 5 Years
Change In Property Value
£18,576
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,440 | £10,597 | £10,862 | £11,133 | £11,467 | £54,498 |
| Total Expenses | £10,184 | £10,245 | £10,315 | £10,386 | £10,462 | £51,591 |
| Profit Before Tax | £256 | £351 | £547 | £747 | £1,005 | £2,908 |
| Profit After Tax | £208 | £285 | £443 | £605 | £814 | £2,355 |
| Change In Property Value | £2 | £2 | £3,599 | £6,424 | £8,549 | £18,576 |
| Net Return | £210 | £286 | £4,042 | £7,030 | £9,363 | £20,931 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change