Flat BR3 1 bed 1 bath

Beckenham Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£16,090

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,123

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£12,090	£12,163	£12,228	£12,310	£12,394	£61,186
Profit Before Tax	£3,546	£3,707	£3,880	£4,201	£4,530	£19,864
Profit After Tax	£2,872	£3,003	£3,143	£3,403	£3,669	£16,090
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£2,875	£8,303	£12,604	£15,992	£12,440	£52,213
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	16%	20%	15%	64%

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