Terraced
BR1
3 beds
1 bath
Liddon Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£152,650First YearProfit From Rental Income
£32,351
↗ 21%After 5 Years
Change In Property Value
£48,414
↗ 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 | £28,860 | £29,293 | £30,025 | £30,776 | £31,699 | £150,653 |
| Total Expenses | £21,994 | £22,048 | £22,132 | £22,218 | £22,321 | £110,714 |
| Profit Before Tax | £6,866 | £7,245 | £7,893 | £8,557 | £9,378 | £39,939 |
| Profit After Tax | £5,562 | £5,868 | £6,393 | £6,932 | £7,596 | £32,351 |
| Change In Property Value | £5 | £5 | £9,380 | £16,744 | £22,281 | £48,414 |
| Net Return | £5,566 | £5,873 | £15,773 | £23,675 | £29,877 | £80,765 |
| 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