Flat
BR2
1 bed
1 bath
9 Beckenham Lane, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£9,551
↗ 10%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £15,643 | £15,715 | £15,802 | £15,891 | £15,989 | £79,039 |
| Profit Before Tax | £1,758 | £1,946 | £2,301 | £2,664 | £3,123 | £11,792 |
| Profit After Tax | £1,424 | £1,577 | £1,864 | £2,158 | £2,529 | £9,551 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,427 | £1,580 | £7,864 | £12,868 | £16,782 | £40,520 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change