Flat
BR2
2 beds
2 baths
Wheeler Place, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£24,711
↗ 19%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £20,648 | £20,738 | £20,850 | £20,966 | £21,095 | £104,297 |
| Profit Before Tax | £5,176 | £5,474 | £6,016 | £6,573 | £7,269 | £30,508 |
| Profit After Tax | £4,192 | £4,434 | £4,873 | £5,324 | £5,888 | £24,711 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,196 | £4,438 | £12,873 | £19,604 | £24,891 | £66,003 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change