Flat BR1 2 beds 1 bath

Downderry Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£7,099

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

44%

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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£12,505	£12,572	£12,650	£12,730	£12,816	£63,273
Profit Before Tax	£1,295	£1,435	£1,707	£1,986	£2,341	£8,765
Profit After Tax	£1,049	£1,162	£1,383	£1,609	£1,896	£7,099
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£1,051	£1,165	£5,983	£9,820	£12,823	£30,842
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change