Semi Detached
BR2
6 beds
6 baths
Homesdale Road, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£95,649
↗ 25%After 5 Years
Change In Property Value
£149,945
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,804 | £64,761 | £65,732 | £67,376 | £69,060 | £330,734 |
| Total Expenses | £42,273 | £42,381 | £42,488 | £42,663 | £42,842 | £212,648 |
| Profit Before Tax | £21,531 | £22,380 | £23,244 | £24,712 | £26,218 | £118,085 |
| Profit After Tax | £17,440 | £18,128 | £18,828 | £20,017 | £21,236 | £95,649 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £17,451 | £40,128 | £58,098 | £72,275 | £57,643 | £245,595 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change