Flat BR2 0 beds 0 baths

The Birches, 7 Durham Road, Bromley, Kent BR2

London, England · BR2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£13,542

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

49%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£15,017	£15,097	£15,192	£15,289	£15,396	£75,991
Profit Before Tax	£2,743	£2,930	£3,285	£3,650	£4,111	£16,719
Profit After Tax	£2,222	£2,373	£2,661	£2,956	£3,330	£13,542
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,225	£2,376	£8,161	£12,774	£16,395	£41,930
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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