Semi Detached
BR1
2 beds
2 baths
Broadway House, High Street, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£24,605
↗ 19%After 5 Years
Change In Property Value
£40,775
↗ 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 | £23,700 | £24,055 | £24,657 | £25,273 | £26,032 | £123,717 |
| Total Expenses | £18,542 | £18,589 | £18,660 | £18,732 | £18,819 | £93,341 |
| Profit Before Tax | £5,158 | £5,467 | £5,997 | £6,541 | £7,213 | £30,377 |
| Profit After Tax | £4,178 | £4,428 | £4,858 | £5,298 | £5,842 | £24,605 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £4,182 | £4,432 | £12,758 | £19,400 | £24,608 | £65,380 |
| 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