Flat BR3 2 beds 1 bath

Langley Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£27,207

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£52,481

↗ 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	£22,716	£23,057	£23,403	£23,988	£24,587	£117,750
Total Expenses	£16,659	£16,743	£16,819	£16,919	£17,022	£84,161
Profit Before Tax	£6,057	£6,314	£6,584	£7,069	£7,566	£33,589
Profit After Tax	£4,906	£5,114	£5,333	£5,726	£6,128	£27,207
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£4,910	£12,814	£19,078	£24,016	£18,870	£79,688
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	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