Terraced BR1 2 beds 1 bath

Lentmead Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,634

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£19,912	£19,962	£20,037	£20,114	£20,207	£100,232
Profit Before Tax	£5,588	£5,921	£6,492	£7,078	£7,802	£32,882
Profit After Tax	£4,526	£4,796	£5,259	£5,734	£6,320	£26,634
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,531	£4,800	£13,759	£20,906	£26,510	£70,506
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change