Flat BR1 2 beds 1 bath

Spencer Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£15,792

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

47%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£19,446	£19,556	£19,684	£19,815	£19,958	£98,458
Profit Before Tax	£3,150	£3,379	£3,824	£4,281	£4,861	£19,496
Profit After Tax	£2,552	£2,737	£3,098	£3,468	£3,938	£15,792
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,555	£2,741	£10,098	£15,963	£20,565	£51,922
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	19%	47%

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