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
£51,560
↗ 15%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
45%
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 | £57,996 | £58,866 | £60,338 | £61,846 | £63,701 | £302,747 |
| Total Expenses | £47,475 | £47,608 | £47,798 | £47,992 | £48,221 | £239,093 |
| Profit Before Tax | £10,521 | £11,258 | £12,540 | £13,854 | £15,481 | £63,654 |
| Profit After Tax | £8,522 | £9,119 | £10,157 | £11,221 | £12,539 | £51,560 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £8,532 | £9,129 | £30,158 | £46,922 | £60,047 | £154,788 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change