Flat
BR1
1 bed
1 bath
Widmore Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£11,834
↗ 13%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
46%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,703 | £15,776 | £15,864 | £15,955 | £16,055 | £79,352 |
| Profit Before Tax | £2,298 | £2,494 | £2,863 | £3,240 | £3,716 | £14,610 |
| Profit After Tax | £1,861 | £2,021 | £2,319 | £2,624 | £3,010 | £11,834 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,864 | £2,024 | £8,319 | £13,335 | £17,262 | £42,803 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change