Terraced
BR1
2 beds
1 bath
Keedonwood Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,561
↗ 19%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
52%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £16,486 | £16,529 | £16,593 | £16,659 | £16,737 | £83,004 |
| Profit Before Tax | £4,514 | £4,786 | £5,255 | £5,735 | £6,329 | £26,618 |
| Profit After Tax | £3,656 | £3,876 | £4,256 | £4,646 | £5,127 | £21,561 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,660 | £3,880 | £11,256 | £17,141 | £21,754 | £57,691 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change