Semi Detached
BR1
6 beds
6 baths
Winlaton Road, Bromley, Kent BR1
London, England · BR1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£55,383
↗ 19%After 5 Years
Change In Property Value
£87,744
↗ 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 | £51,000 | £51,765 | £53,059 | £54,386 | £56,017 | £266,227 |
| Total Expenses | £39,324 | £39,412 | £39,552 | £39,696 | £39,869 | £197,852 |
| Profit Before Tax | £11,676 | £12,353 | £13,507 | £14,690 | £16,148 | £68,375 |
| Profit After Tax | £9,458 | £10,006 | £10,941 | £11,899 | £13,080 | £55,383 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £9,466 | £10,015 | £27,941 | £42,245 | £53,461 | £143,128 |
| 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