Flat BR2 3 beds 1 bath

Magpie Hall Lane, Bromley BR2

London, England · BR2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£11,937

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£19,716	£20,012	£20,512	£21,025	£21,656	£102,920
Total Expenses	£17,461	£17,537	£17,630	£17,725	£17,831	£88,183
Profit Before Tax	£2,255	£2,475	£2,882	£3,300	£3,825	£14,737
Profit After Tax	£1,826	£2,005	£2,335	£2,673	£3,098	£11,937
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£1,830	£2,008	£9,135	£14,811	£19,251	£47,035
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	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