Flat BR2 2 beds 2 baths

41 Aylesbury Road, Bromley, Kent BR2

London, England · BR2

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£26,491

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£23,539	£23,646	£23,780	£23,916	£24,069	£118,950
Profit Before Tax	£5,513	£5,841	£6,445	£7,064	£7,841	£32,705
Profit After Tax	£4,466	£4,731	£5,221	£5,722	£6,351	£26,491
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,470	£4,736	£14,221	£21,787	£27,730	£72,944
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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