Semi Detached
BR2
6 beds
6 baths
Homesdale Road, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£63,938
↗ 17%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,804 | £64,761 | £66,380 | £68,040 | £70,081 | £333,066 |
| Total Expenses | £50,523 | £50,630 | £50,803 | £50,980 | £51,194 | £254,130 |
| Profit Before Tax | £13,281 | £14,131 | £15,577 | £17,060 | £18,886 | £78,936 |
| Profit After Tax | £10,758 | £11,446 | £12,618 | £13,819 | £15,298 | £63,938 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £10,769 | £11,457 | £34,618 | £53,089 | £67,556 | £177,489 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change