Flat
BR2
1 bed
1 bath
Blackbrook Lane, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£13,446
↗ 12%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
44%
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 | £21,168 | £21,486 | £22,023 | £22,573 | £23,250 | £110,500 |
| Total Expenses | £18,598 | £18,676 | £18,773 | £18,872 | £18,982 | £93,900 |
| Profit Before Tax | £2,570 | £2,810 | £3,250 | £3,702 | £4,269 | £16,600 |
| Profit After Tax | £2,082 | £2,276 | £2,633 | £2,998 | £3,458 | £13,446 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £2,085 | £2,279 | £9,933 | £16,029 | £20,798 | £51,124 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change