Flat
BR3
2 beds
2 baths
The Avenue, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£110,825First YearProfit From Rental Income
£23,898
↗ 22%After 5 Years
Change In Property Value
£47,642
↗ 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 | £20,616 | £20,925 | £21,239 | £21,770 | £22,314 | £106,865 |
| Total Expenses | £15,307 | £15,388 | £15,460 | £15,555 | £15,652 | £77,362 |
| Profit Before Tax | £5,309 | £5,538 | £5,779 | £6,215 | £6,662 | £29,503 |
| Profit After Tax | £4,300 | £4,485 | £4,681 | £5,034 | £5,396 | £23,898 |
| Change In Property Value | £3 | £6,990 | £12,477 | £16,604 | £11,567 | £47,642 |
| Net Return | £4,304 | £11,475 | £17,158 | £21,638 | £16,964 | £71,539 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change