Flat BR1 1 bed 1 bath

Upper Park Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£82,125First Year

Profit From Rental Income

After 5 Years

£9,659

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£27,614

↗ 10%After 5 Years

Return On Investment

45%

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	£16,056	£16,297	£16,704	£17,122	£17,636	£83,814
Total Expenses	£14,219	£14,289	£14,372	£14,458	£14,552	£71,890
Profit Before Tax	£1,837	£2,008	£2,332	£2,664	£3,083	£11,924
Profit After Tax	£1,488	£1,627	£1,889	£2,158	£2,498	£9,659
Change In Property Value	£3	£3	£5,350	£9,550	£12,708	£27,614
Net Return	£1,491	£1,629	£7,239	£11,708	£15,206	£37,272
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change