Detached BR3 5 beds 2 baths

Southend Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£77,692

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£73,752	£74,858	£76,730	£78,648	£81,007	£384,995
Total Expenses	£57,469	£57,591	£57,789	£57,992	£58,238	£289,079
Profit Before Tax	£16,283	£17,267	£18,941	£20,656	£22,769	£95,916
Profit After Tax	£13,189	£13,986	£15,342	£16,732	£18,443	£77,692
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£13,202	£13,999	£40,343	£61,357	£77,827	£206,728
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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