Terraced
BR1
2 beds
1 bath
Keedonwood Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£23,252
↗ 19%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £17,628 | £17,673 | £17,741 | £17,811 | £17,893 | £88,747 |
| Profit Before Tax | £4,872 | £5,164 | £5,667 | £6,183 | £6,820 | £28,706 |
| Profit After Tax | £3,946 | £4,183 | £4,590 | £5,008 | £5,524 | £23,252 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,950 | £4,187 | £12,091 | £18,396 | £23,340 | £61,963 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change