Flat
BR2
2 beds
2 baths
Masons Hill, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£24,883
↗ 21%After 5 Years
Change In Property Value
£51,118
↗ 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 | £21,756 | £22,082 | £22,414 | £22,974 | £23,548 | £112,774 |
| Total Expenses | £16,241 | £16,324 | £16,398 | £16,496 | £16,596 | £82,055 |
| Profit Before Tax | £5,515 | £5,758 | £6,016 | £6,478 | £6,952 | £30,719 |
| Profit After Tax | £4,467 | £4,664 | £4,873 | £5,247 | £5,631 | £24,883 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £4,471 | £12,164 | £18,260 | £23,062 | £18,043 | £76,000 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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