Flat BR3 1 bed 1 bath

Upper Elmers End Road, Beckenham, Kent BR3

London, England · BR3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£14,252

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,397

↗ 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	£14,460	£14,677	£14,897	£15,269	£15,651	£74,955
Total Expenses	£11,329	£11,401	£11,464	£11,543	£11,623	£57,359
Profit Before Tax	£3,131	£3,276	£3,433	£3,727	£4,028	£17,596
Profit After Tax	£2,536	£2,654	£2,781	£3,019	£3,262	£14,252
Change In Property Value	£2	£4,900	£8,747	£11,639	£8,109	£33,397
Net Return	£2,539	£7,554	£11,528	£14,658	£11,371	£47,649
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	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