Flat BR3 2 beds 2 baths

Newbeck Court, 125 Park Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£23,486

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,352	£20,657	£20,967	£21,491	£22,029	£105,496
Total Expenses	£15,136	£15,216	£15,288	£15,382	£15,479	£76,501
Profit Before Tax	£5,216	£5,441	£5,679	£6,109	£6,550	£28,996
Profit After Tax	£4,225	£4,407	£4,600	£4,948	£5,305	£23,486
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£4,229	£11,307	£16,917	£21,338	£16,724	£70,515
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change