Flat
BR1
2 beds
1 bath
Downderry Road, Bromley, Kent BR1
London, England · BR1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£7,776
↗ 11%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
45%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £12,962 | £13,030 | £13,109 | £13,190 | £13,279 | £65,570 |
| Profit Before Tax | £1,438 | £1,586 | £1,872 | £2,166 | £2,537 | £9,600 |
| Profit After Tax | £1,165 | £1,285 | £1,517 | £1,754 | £2,055 | £7,776 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £1,167 | £1,287 | £6,317 | £10,322 | £13,457 | £32,551 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change