Terraced
BR1
2 beds
1 bath
Downham Way, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£30,206
↗ 21%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
53%
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 | £27,072 | £27,478 | £28,165 | £28,869 | £29,735 | £141,320 |
| Total Expenses | £20,664 | £20,716 | £20,796 | £20,877 | £20,974 | £104,028 |
| Profit Before Tax | £6,408 | £6,762 | £7,369 | £7,992 | £8,761 | £37,292 |
| Profit After Tax | £5,190 | £5,477 | £5,969 | £6,474 | £7,096 | £30,206 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £5,195 | £5,481 | £14,769 | £22,182 | £28,000 | £75,627 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change