Terraced
BR1
3 beds
1 bath
Hilldrop Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£41,274
↗ 28%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £17,679 | £17,732 | £17,783 | £17,863 | £17,945 | £89,002 |
| Profit Before Tax | £9,321 | £9,673 | £10,033 | £10,648 | £11,279 | £50,955 |
| Profit After Tax | £7,550 | £7,835 | £8,127 | £8,625 | £9,136 | £41,274 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £7,555 | £16,835 | £24,192 | £30,003 | £24,030 | £102,615 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change