Flat SE5 1 bed 1 bath

Bromar Road, London SE5

London, England · SE5

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£3,271

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

36%

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	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£15,294	£15,333	£15,386	£15,441	£15,504	£76,957
Profit Before Tax	£222	£416	£757	£1,105	£1,538	£4,038
Profit After Tax	£180	£337	£613	£895	£1,246	£3,271
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£183	£340	£7,213	£12,677	£16,924	£37,336
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

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