Semi Detached BR1 5 beds 3 baths

Winlaton Road, Bromley, Kent BR1

London, England · BR1

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£43,546

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 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	£40,500	£41,107	£42,135	£43,189	£44,484	£211,415
Total Expenses	£31,331	£31,403	£31,516	£31,633	£31,773	£157,655
Profit Before Tax	£9,169	£9,705	£10,619	£11,556	£12,711	£53,760
Profit After Tax	£7,427	£7,861	£8,601	£9,360	£10,296	£43,546
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£7,434	£7,867	£22,102	£33,458	£42,364	£113,225
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	4%	10%	15%	19%	50%

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