Flat BR2 2 beds 2 baths

Mosul Way, Bromley BR2

London, England · BR2

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£12,276

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£17,689	£17,765	£17,859	£17,955	£18,062	£89,331
Profit Before Tax	£2,327	£2,551	£2,965	£3,390	£3,923	£15,155
Profit After Tax	£1,884	£2,066	£2,402	£2,746	£3,178	£12,276
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£1,888	£2,070	£9,302	£15,062	£19,568	£47,889
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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