Terraced
BR1
2 beds
1 bath
Southover, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£23,929
↗ 19%After 5 Years
Change In Property Value
£39,743
↗ 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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £18,085 | £18,131 | £18,200 | £18,271 | £18,356 | £91,044 |
| Profit Before Tax | £5,015 | £5,315 | £5,832 | £6,362 | £7,016 | £29,541 |
| Profit After Tax | £4,062 | £4,306 | £4,724 | £5,153 | £5,683 | £23,929 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £4,066 | £4,309 | £12,424 | £18,898 | £23,974 | £63,672 |
| 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