Flat BR2 2 beds 1 bath

Hornbeam Way, Bromley BR2

London, England · BR2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£18,195

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£17,400	£17,661	£17,926	£18,374	£18,833	£90,194
Total Expenses	£13,393	£13,469	£13,536	£13,623	£13,711	£67,731
Profit Before Tax	£4,008	£4,192	£4,390	£4,751	£5,122	£22,463
Profit After Tax	£3,246	£3,396	£3,556	£3,849	£4,149	£18,195
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£3,249	£9,396	£14,266	£18,101	£14,078	£59,089
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	19%	15%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change