Flat
BR2
1 bed
1 bath
Bloomfield Road, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,020
↗ 22%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
56%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £12,533 | £12,580 | £12,642 | £12,706 | £12,779 | £63,241 |
| Profit Before Tax | £3,607 | £3,802 | £4,149 | £4,505 | £4,949 | £21,012 |
| Profit After Tax | £2,922 | £3,080 | £3,361 | £3,649 | £4,008 | £17,020 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,924 | £3,082 | £8,361 | £12,574 | £15,885 | £42,827 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change