Flat BR1 1 bed 1 bath

Spencer Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£10,482

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,789	£14,860	£14,946	£15,033	£15,130	£74,758
Profit Before Tax	£2,011	£2,192	£2,533	£2,882	£3,323	£12,940
Profit After Tax	£1,629	£1,775	£2,051	£2,334	£2,692	£10,482
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£1,632	£1,778	£7,651	£12,331	£15,994	£39,386
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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