Terraced BR1 4 beds 2 baths

Rolvenden Gardens, Bromley BR1

London, England · BR1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£65,379

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£42,000	£42,630	£43,269	£44,351	£45,460	£217,711
Total Expenses	£27,223	£27,298	£27,372	£27,491	£27,612	£136,996
Profit Before Tax	£14,778	£15,332	£15,897	£16,860	£17,848	£80,715
Profit After Tax	£11,970	£12,419	£12,877	£13,657	£14,457	£65,379
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£11,977	£26,419	£37,867	£46,912	£37,624	£160,799
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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