Terraced BR2 3 beds 1 bath

Magpie Hall Lane, Bromley BR2

London, England · BR2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£26,409

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,552	£27,965	£28,664	£29,381	£30,262	£143,825
Total Expenses	£22,101	£22,154	£22,234	£22,317	£22,416	£111,221
Profit Before Tax	£5,451	£5,812	£6,430	£7,064	£7,847	£32,604
Profit After Tax	£4,415	£4,707	£5,208	£5,722	£6,356	£26,409
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,420	£4,712	£14,709	£22,680	£28,922	£75,443
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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