Terraced
BR1
2 beds
1 bath
Headcorn Road, Bromley BR1
London, England · BR1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£23,590
↗ 19%After 5 Years
Change In Property Value
£39,227
↗ 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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £17,857 | £17,902 | £17,971 | £18,041 | £18,125 | £89,895 |
| Profit Before Tax | £4,944 | £5,240 | £5,750 | £6,272 | £6,918 | £29,124 |
| Profit After Tax | £4,004 | £4,244 | £4,657 | £5,081 | £5,604 | £23,590 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £4,008 | £4,248 | £12,257 | £18,647 | £23,657 | £62,817 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change