Terraced BR1 2 beds 1 bath

Downham Way, Bromley BR1

London, England · BR1

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£40,309

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£59,978

↗ 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	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£17,297	£17,349	£17,400	£17,478	£17,558	£87,082
Profit Before Tax	£9,103	£9,447	£9,798	£10,400	£11,016	£49,765
Profit After Tax	£7,373	£7,652	£7,937	£8,424	£8,923	£40,309
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£7,378	£16,452	£23,645	£29,327	£23,486	£100,288
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	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