Flat
BR3
1 bed
1 bath
Beckenham Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£11,933
↗ 18%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £10,377 | £10,446 | £10,507 | £10,582 | £10,659 | £52,572 |
| Profit Before Tax | £2,607 | £2,732 | £2,869 | £3,128 | £3,394 | £14,731 |
| Profit After Tax | £2,112 | £2,213 | £2,324 | £2,534 | £2,749 | £11,933 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £2,114 | £6,613 | £10,178 | £12,986 | £10,031 | £41,922 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change