Flat
BR2
2 beds
1 bath
Hayes Street, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£80,385
↗ 23%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,996 | £58,866 | £59,749 | £61,243 | £62,774 | £300,627 |
| Total Expenses | £39,975 | £40,112 | £40,241 | £40,432 | £40,628 | £201,387 |
| Profit Before Tax | £18,021 | £18,754 | £19,508 | £20,811 | £22,146 | £99,240 |
| Profit After Tax | £14,597 | £15,191 | £15,802 | £16,857 | £17,938 | £80,385 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £14,607 | £35,191 | £51,502 | £64,364 | £51,035 | £216,699 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change