Semi Detached
BR2
6 beds
6 baths
Homesdale Road, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£92,844
↗ 24%After 5 Years
Change In Property Value
£113,551
↗ 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 | £71,400 | £72,471 | £74,283 | £76,140 | £78,424 | £372,718 |
| Total Expenses | £51,283 | £51,401 | £51,593 | £51,790 | £52,029 | £258,095 |
| Profit Before Tax | £20,118 | £21,070 | £22,690 | £24,350 | £26,395 | £114,623 |
| Profit After Tax | £16,295 | £17,067 | £18,379 | £19,724 | £21,380 | £92,844 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £16,306 | £17,078 | £40,379 | £58,994 | £73,638 | £206,396 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change