Terraced
BR1
3 beds
1 bath
Liddon Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£152,650First YearProfit From Rental Income
£29,611
↗ 19%After 5 Years
Change In Property Value
£48,414
↗ 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 | £28,140 | £28,562 | £29,276 | £30,008 | £30,908 | £146,895 |
| Total Expenses | £21,922 | £21,975 | £22,057 | £22,142 | £22,242 | £110,338 |
| Profit Before Tax | £6,218 | £6,587 | £7,219 | £7,866 | £8,666 | £36,556 |
| Profit After Tax | £5,037 | £5,335 | £5,847 | £6,372 | £7,019 | £29,611 |
| Change In Property Value | £5 | £5 | £9,380 | £16,744 | £22,281 | £48,414 |
| Net Return | £5,042 | £5,340 | £15,227 | £23,115 | £29,300 | £78,025 |
| 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