Detached
BR3
5 beds
2 baths
Southend Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£115,732
↗ 26%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
55%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £83,748 | £85,004 | £87,129 | £89,308 | £91,987 | £437,176 |
| Total Expenses | £58,469 | £58,606 | £58,829 | £59,058 | £59,336 | £294,297 |
| Profit Before Tax | £25,279 | £26,399 | £28,300 | £30,250 | £32,650 | £142,879 |
| Profit After Tax | £20,476 | £21,383 | £22,923 | £24,502 | £26,447 | £115,732 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £20,489 | £21,395 | £47,924 | £69,128 | £85,831 | £244,767 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 19% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change