Flat
BR1
1 bed
1 bath
Shroffold Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£4,732
↗ 8%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
42%
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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £10,907 | £10,970 | £11,043 | £11,117 | £11,197 | £55,234 |
| Profit Before Tax | £793 | £905 | £1,130 | £1,360 | £1,654 | £5,842 |
| Profit After Tax | £643 | £733 | £915 | £1,101 | £1,340 | £4,732 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £645 | £735 | £4,815 | £8,063 | £10,604 | £24,861 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change