Semi Detached
BR1
2 beds
2 baths
Broadway House, High Street, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£30,359
↗ 24%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
56%
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 | £25,212 | £25,590 | £26,230 | £26,886 | £27,692 | £131,610 |
| Total Expenses | £18,693 | £18,742 | £18,817 | £18,893 | £18,985 | £94,130 |
| Profit Before Tax | £6,519 | £6,848 | £7,413 | £7,992 | £8,708 | £37,480 |
| Profit After Tax | £5,281 | £5,547 | £6,005 | £6,474 | £7,053 | £30,359 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £5,284 | £5,551 | £13,905 | £20,576 | £25,819 | £71,134 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change