Flat
BR3
2 beds
1 bath
Lennard Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£34,167
↗ 23%After 5 Years
Change In Property Value
£62,704
↗ 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 | £27,144 | £27,551 | £27,964 | £28,664 | £29,380 | £140,703 |
| Total Expenses | £19,515 | £19,606 | £19,688 | £19,800 | £19,914 | £98,522 |
| Profit Before Tax | £7,629 | £7,946 | £8,276 | £8,864 | £9,466 | £42,181 |
| Profit After Tax | £6,180 | £6,436 | £6,704 | £7,180 | £7,668 | £34,167 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £6,184 | £15,636 | £23,126 | £29,033 | £22,892 | £96,871 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 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