Flat
SE6
1 bed
1 bath
Bromley Road, London SE6
London, England · SE6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,287
↘ -9%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
24%
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 | £7,644 | £7,759 | £7,953 | £8,151 | £8,396 | £39,903 |
| Total Expenses | £8,716 | £8,773 | £8,835 | £8,899 | £8,966 | £44,190 |
| Profit Before Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Profit After Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-1,070 | £-1,013 | £2,117 | £4,607 | £6,556 | £11,197 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change