Flat
BR1
1 bed
1 bath
3 Freelands Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£15,771
↗ 19%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £13,825 | £13,888 | £13,965 | £14,045 | £14,134 | £69,857 |
| Profit Before Tax | £3,287 | £3,481 | £3,838 | £4,203 | £4,662 | £19,470 |
| Profit After Tax | £2,662 | £2,820 | £3,108 | £3,404 | £3,776 | £15,771 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £2,665 | £2,822 | £8,409 | £12,865 | £16,365 | £43,126 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change