Flat
BR2
1 bed
1 bath
9 Beckenham Lane, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,983
↗ 17%After 5 Years
Change In Property Value
£30,969
↗ 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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,089 | £16,170 | £16,268 | £16,367 | £16,477 | £81,372 |
| Profit Before Tax | £3,279 | £3,488 | £3,882 | £4,286 | £4,796 | £19,732 |
| Profit After Tax | £2,656 | £2,826 | £3,145 | £3,472 | £3,885 | £15,983 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,659 | £2,829 | £9,145 | £14,182 | £18,137 | £46,952 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change