Detached
BR1
5 beds
5 baths
Winlaton Road, Bromley, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£67,789
↗ 28%After 5 Years
Change In Property Value
£98,828
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,500 | £44,152 | £44,815 | £45,935 | £47,084 | £225,486 |
| Total Expenses | £28,177 | £28,255 | £28,331 | £28,454 | £28,579 | £141,795 |
| Profit Before Tax | £15,323 | £15,898 | £16,484 | £17,482 | £18,504 | £83,691 |
| Profit After Tax | £12,412 | £12,877 | £13,352 | £14,160 | £14,989 | £67,789 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £12,419 | £27,377 | £39,235 | £48,603 | £38,984 | £166,617 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change