Flat BR1 1 bed 1 bath

33 Hammelton Road, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£18,981

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

51%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,042	£17,121	£17,218	£17,318	£17,428	£86,127
Profit Before Tax	£3,946	£4,182	£4,617	£5,064	£5,624	£23,433
Profit After Tax	£3,196	£3,387	£3,740	£4,102	£4,556	£18,981
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,199	£3,391	£10,240	£15,704	£19,996	£52,530
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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