Terraced
BR2
2 beds
1 bath
Hillside Road, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£27,917
↗ 17%After 5 Years
Change In Property Value
£51,614
↗ 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 | £29,004 | £29,439 | £30,175 | £30,929 | £31,857 | £151,405 |
| Total Expenses | £23,238 | £23,293 | £23,377 | £23,464 | £23,567 | £116,939 |
| Profit Before Tax | £5,766 | £6,146 | £6,798 | £7,466 | £8,290 | £34,466 |
| Profit After Tax | £4,671 | £4,978 | £5,506 | £6,047 | £6,715 | £27,917 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £4,676 | £4,983 | £15,506 | £23,898 | £30,469 | £79,532 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change