Flat BR1 2 beds 1 bath

Hope Park, Bromley BR1

London, England · BR1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£9,805

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£14,332	£14,403	£14,487	£14,573	£14,667	£72,461
Profit Before Tax	£1,868	£2,040	£2,367	£2,703	£3,127	£12,105
Profit After Tax	£1,513	£1,653	£1,918	£2,189	£2,533	£9,805
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£1,516	£1,655	£7,318	£11,828	£15,360	£37,677
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