Flat BR1 1 bed 1 bath

Widmore Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£8,452

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,419	£13,487	£13,568	£13,651	£13,742	£67,867
Profit Before Tax	£1,581	£1,738	£2,037	£2,345	£2,734	£10,435
Profit After Tax	£1,281	£1,408	£1,650	£1,899	£2,214	£8,452
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,283	£1,410	£6,650	£10,824	£14,091	£34,259
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	19%	45%

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