Terraced
BR3
3 beds
1 bath
Aviemore Way, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£51,150
↗ 27%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,924 | £34,433 | £34,949 | £35,823 | £36,719 | £175,848 |
| Total Expenses | £22,393 | £22,456 | £22,518 | £22,616 | £22,716 | £112,700 |
| Profit Before Tax | £11,531 | £11,976 | £12,431 | £13,207 | £14,002 | £63,148 |
| Profit After Tax | £9,340 | £9,701 | £10,069 | £10,698 | £11,342 | £51,150 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £9,346 | £21,201 | £30,597 | £38,014 | £30,372 | £129,530 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change