Flat
BR2
2 beds
2 baths
145 Hayes Lane, Bromley BR2
London, England · BR2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£31,525
↗ 22%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,100 | £26,492 | £26,889 | £27,561 | £28,250 | £135,292 |
| Total Expenses | £19,089 | £19,178 | £19,259 | £19,368 | £19,479 | £96,372 |
| Profit Before Tax | £7,011 | £7,314 | £7,630 | £8,193 | £8,771 | £38,919 |
| Profit After Tax | £5,679 | £5,924 | £6,180 | £6,637 | £7,104 | £31,525 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £5,684 | £14,924 | £22,246 | £28,015 | £21,998 | £92,866 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change