Semi Detached
BR1
4 beds
1 bath
Widmore Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£71,917
↗ 24%After 5 Years
Change In Property Value
£92,906
↗ 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 | £57,456 | £58,318 | £59,776 | £61,270 | £63,108 | £299,928 |
| Total Expenses | £41,953 | £42,051 | £42,207 | £42,368 | £42,562 | £211,141 |
| Profit Before Tax | £15,503 | £16,267 | £17,568 | £18,902 | £20,546 | £88,787 |
| Profit After Tax | £12,557 | £13,176 | £14,230 | £15,311 | £16,642 | £71,917 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £12,566 | £13,185 | £32,231 | £47,442 | £59,399 | £164,823 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change