Semi Detached
BR1
3 beds
1 bath
Winlaton Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£33,399
↗ 19%After 5 Years
Change In Property Value
£54,195
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £24,479 | £24,538 | £24,629 | £24,722 | £24,833 | £123,201 |
| Profit Before Tax | £7,021 | £7,434 | £8,143 | £8,869 | £9,766 | £41,233 |
| Profit After Tax | £5,687 | £6,022 | £6,596 | £7,184 | £7,910 | £33,399 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,692 | £6,027 | £17,096 | £25,927 | £32,852 | £87,594 |
| 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