Flat
BR3
1 bed
1 bath
Wessex Court, Beckenham Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£5,892
↗ 12%After 5 Years
Change In Property Value
£21,129
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,144 | £9,281 | £9,420 | £9,656 | £9,897 | £47,399 |
| Total Expenses | £7,902 | £7,965 | £8,020 | £8,086 | £8,152 | £40,125 |
| Profit Before Tax | £1,242 | £1,316 | £1,400 | £1,570 | £1,745 | £7,274 |
| Profit After Tax | £1,006 | £1,066 | £1,134 | £1,272 | £1,413 | £5,892 |
| Change In Property Value | £2 | £3,100 | £5,534 | £7,364 | £5,130 | £21,129 |
| Net Return | £1,008 | £4,166 | £6,668 | £8,636 | £6,543 | £27,021 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change