Semi Detached BR1 3 beds 1 bath

Winlaton Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£48,505

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£20,542	£20,602	£20,660	£20,751	£20,845	£103,400
Profit Before Tax	£10,958	£11,371	£11,792	£12,512	£13,250	£59,883
Profit After Tax	£8,876	£9,210	£9,552	£10,135	£10,732	£48,505
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£8,881	£19,711	£28,294	£35,076	£28,108	£120,070
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	70%

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