Flat BR3 6 beds 3 baths

Barnmead Road, Beckenham, Kent BR3

London, England · BR3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£79,554

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 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	£56,052	£56,893	£57,746	£59,190	£60,670	£290,550
Total Expenses	£38,171	£38,306	£38,432	£38,618	£38,809	£192,336
Profit Before Tax	£17,881	£18,587	£19,314	£20,572	£21,861	£98,215
Profit After Tax	£14,483	£15,056	£15,645	£16,663	£17,707	£79,554
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£14,493	£34,056	£49,560	£61,795	£49,149	£209,052
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	4%	11%	15%	19%	15%	65%

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