Terraced BR1 2 beds 1 bath

Keedonwood Road, Bromley BR1

London, England · BR1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£23,616

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,540	£21,863	£22,410	£22,970	£23,659	£112,442
Total Expenses	£16,540	£16,584	£16,649	£16,716	£16,796	£83,286
Profit Before Tax	£5,000	£5,279	£5,760	£6,253	£6,863	£29,155
Profit After Tax	£4,050	£4,276	£4,666	£5,065	£5,559	£23,616
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£4,053	£4,280	£11,666	£17,561	£22,187	£59,746
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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