Detached
BR1
5 beds
5 baths
Winlaton Road, Bromley, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£46,928
↗ 19%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,500 | £44,152 | £45,256 | £46,388 | £47,779 | £227,076 |
| Total Expenses | £33,614 | £33,691 | £33,812 | £33,936 | £34,086 | £169,140 |
| Profit Before Tax | £9,886 | £10,461 | £11,444 | £12,451 | £13,693 | £57,936 |
| Profit After Tax | £8,007 | £8,474 | £9,270 | £10,086 | £11,091 | £46,928 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £8,015 | £8,481 | £23,770 | £35,969 | £45,534 | £121,769 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change