Flat
BR1
1 bed
1 bath
Liddon Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£17,144
↗ 20%After 5 Years
Change In Property Value
£28,904
↗ 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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £14,497 | £14,561 | £14,641 | £14,722 | £14,814 | £73,235 |
| Profit Before Tax | £3,587 | £3,794 | £4,173 | £4,562 | £5,049 | £21,166 |
| Profit After Tax | £2,905 | £3,073 | £3,380 | £3,695 | £4,090 | £17,144 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,908 | £3,076 | £8,981 | £13,692 | £17,392 | £46,048 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 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