Terraced
BR1
2 beds
1 bath
Downham Way, Bromley, Kent BR1
London, England · BR1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£27,311
↗ 19%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,100 | £26,492 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £20,369 | £20,419 | £20,496 | £20,575 | £20,669 | £102,528 |
| Profit Before Tax | £5,731 | £6,072 | £6,658 | £7,258 | £7,998 | £33,717 |
| Profit After Tax | £4,642 | £4,919 | £5,393 | £5,879 | £6,479 | £27,311 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £4,647 | £4,923 | £14,093 | £21,408 | £27,144 | £72,215 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change