Detached
BR1
4 beds
2 baths
Park Farm Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£82,441
↗ 19%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £75,000 | £76,125 | £78,028 | £79,979 | £82,378 | £391,510 |
| Total Expenses | £57,594 | £57,718 | £57,919 | £58,125 | £58,375 | £289,731 |
| Profit Before Tax | £17,406 | £18,407 | £20,109 | £21,854 | £24,003 | £101,780 |
| Profit After Tax | £14,099 | £14,910 | £16,289 | £17,702 | £19,442 | £82,441 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £14,112 | £14,922 | £41,289 | £62,328 | £78,827 | £211,477 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change