Flat
BR1
1 bed
1 bath
Upper Park Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£82,125First YearProfit From Rental Income
£13,311
↗ 16%After 5 Years
Change In Property Value
£27,614
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,268 | £17,527 | £17,965 | £18,414 | £18,967 | £90,141 |
| Total Expenses | £14,567 | £14,644 | £14,736 | £14,829 | £14,932 | £73,708 |
| Profit Before Tax | £2,701 | £2,883 | £3,230 | £3,585 | £4,035 | £16,433 |
| Profit After Tax | £2,188 | £2,335 | £2,616 | £2,904 | £3,268 | £13,311 |
| Change In Property Value | £3 | £3 | £5,350 | £9,550 | £12,708 | £27,614 |
| Net Return | £2,191 | £2,338 | £7,966 | £12,454 | £15,976 | £40,925 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change