Detached BR1 4 beds 2 baths

Park Farm Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£123,232

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£78,000	£79,170	£80,358	£82,366	£84,426	£404,320
Total Expenses	£50,128	£50,257	£50,386	£50,597	£50,814	£252,182
Profit Before Tax	£27,873	£28,913	£29,972	£31,769	£33,612	£152,138
Profit After Tax	£22,577	£23,420	£24,277	£25,733	£27,225	£123,232
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£22,590	£49,420	£70,687	£87,492	£70,251	£300,440
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	15%	19%	15%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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