Flat
BR2
1 bed
1 bath
Flat, Branscombe Court, 109 Westmoreland Road, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£11,866
↗ 16%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £13,419 | £13,491 | £13,577 | £13,665 | £13,760 | £67,912 |
| Profit Before Tax | £2,397 | £2,562 | £2,878 | £3,201 | £3,612 | £14,649 |
| Profit After Tax | £1,942 | £2,075 | £2,331 | £2,593 | £2,925 | £11,866 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £1,944 | £2,078 | £7,231 | £11,340 | £14,565 | £37,157 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change