Semi Detached BR1 5 beds 3 baths

Winlaton Road, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£62,968

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 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	£40,500	£41,107	£41,724	£42,767	£43,836	£209,935
Total Expenses	£26,268	£26,341	£26,413	£26,528	£26,646	£132,196
Profit Before Tax	£14,232	£14,766	£15,311	£16,239	£17,191	£77,739
Profit After Tax	£11,528	£11,961	£12,402	£13,154	£13,925	£62,968
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£11,535	£25,461	£36,500	£45,221	£36,265	£154,980
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