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
£18,556
↗ 13%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
45%
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 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £22,464 | £22,549 | £22,658 | £22,770 | £22,896 | £113,337 |
| Profit Before Tax | £3,636 | £3,943 | £4,496 | £5,063 | £5,772 | £22,909 |
| Profit After Tax | £2,945 | £3,194 | £3,642 | £4,101 | £4,675 | £18,556 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £2,950 | £3,198 | £12,642 | £20,166 | £26,053 | £65,009 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change