Flat
BR1
2 beds
0 baths
Weston Grove, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£10,143
↗ 12%After 5 Years
Change In Property Value
£28,388
↗ 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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £14,561 | £14,631 | £14,716 | £14,803 | £14,898 | £73,610 |
| Profit Before Tax | £1,939 | £2,116 | £2,450 | £2,792 | £3,225 | £12,523 |
| Profit After Tax | £1,571 | £1,714 | £1,984 | £2,262 | £2,612 | £10,143 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £1,574 | £1,717 | £7,485 | £12,080 | £15,677 | £38,531 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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