Detached
BR2
5 beds
1 bath
Hayes Road, Bromley, Kent BR2
London, England · BR2
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£111,025
↗ 26%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
56%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £80,400 | £81,606 | £83,646 | £85,737 | £88,309 | £419,699 |
| Total Expenses | £56,150 | £56,282 | £56,497 | £56,717 | £56,985 | £282,631 |
| Profit Before Tax | £24,250 | £25,324 | £27,149 | £29,020 | £31,325 | £137,068 |
| Profit After Tax | £19,643 | £20,512 | £21,991 | £23,506 | £25,373 | £111,025 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £19,655 | £20,524 | £45,991 | £66,347 | £82,382 | £234,899 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change