Semi Detached
BR1
2 beds
2 baths
Broadway House, High Street, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£35,970
↗ 28%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,700 | £24,055 | £24,416 | £25,027 | £25,652 | £122,851 |
| Total Expenses | £15,579 | £15,627 | £15,674 | £15,745 | £15,818 | £78,443 |
| Profit Before Tax | £8,121 | £8,428 | £8,743 | £9,282 | £9,834 | £44,408 |
| Profit After Tax | £6,578 | £6,827 | £7,082 | £7,518 | £7,966 | £35,970 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £6,582 | £14,727 | £21,183 | £26,283 | £21,039 | £89,814 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change