Detached
BR1
6 beds
2 baths
Oaklands Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£58,766
↗ 19%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,000 | £54,810 | £56,180 | £57,585 | £59,312 | £281,887 |
| Total Expenses | £41,608 | £41,700 | £41,848 | £41,999 | £42,183 | £209,337 |
| Profit Before Tax | £12,393 | £13,110 | £14,332 | £15,586 | £17,130 | £72,550 |
| Profit After Tax | £10,038 | £10,619 | £11,609 | £12,624 | £13,875 | £58,766 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £10,047 | £10,628 | £29,610 | £44,755 | £56,632 | £151,671 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change