Terraced
BR1
2 beds
1 bath
Downham Way, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£27,649
↗ 19%After 5 Years
Change In Property Value
£45,421
↗ 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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £20,597 | £20,648 | £20,726 | £20,805 | £20,901 | £103,677 |
| Profit Before Tax | £5,803 | £6,148 | £6,740 | £7,347 | £8,097 | £34,135 |
| Profit After Tax | £4,700 | £4,980 | £5,459 | £5,951 | £6,558 | £27,649 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £4,705 | £4,984 | £14,260 | £21,659 | £27,461 | £73,070 |
| 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