Flat BR1 1 bed 1 bath

Whitefoot Lane, Bromley BR1

London, England · BR1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£2,026

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£16,000

↗ 10%After 5 Years

Return On Investment

38%

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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£9,080	£9,140	£9,206	£9,274	£9,347	£46,046
Profit Before Tax	£220	£300	£469	£643	£868	£2,501
Profit After Tax	£179	£243	£380	£521	£703	£2,026
Change In Property Value	£2	£2	£3,100	£5,534	£7,364	£16,000
Net Return	£180	£244	£3,480	£6,055	£8,067	£18,026
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	13%	17%	38%

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