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
£-45,324
↘ -13%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £45,155 | £45,253 | £45,384 | £45,519 | £45,673 | £226,984 |
| Profit Before Tax | £-10,355 | £-9,931 | £-9,179 | £-8,409 | £-7,449 | £-45,324 |
| Profit After Tax | £-10,355 | £-9,931 | £-9,179 | £-8,409 | £-7,449 | £-45,324 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-10,345 | £-9,921 | £10,821 | £27,292 | £40,058 | £57,905 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change