Flat
BR3
1 bed
1 bath
Rectory Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£12,395
↗ 17%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
51%
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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £13,294 | £13,364 | £13,446 | £13,531 | £13,624 | £67,260 |
| Profit Before Tax | £2,522 | £2,690 | £3,008 | £3,335 | £3,748 | £15,302 |
| Profit After Tax | £2,043 | £2,179 | £2,437 | £2,701 | £3,036 | £12,395 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £2,045 | £2,181 | £7,337 | £11,448 | £14,675 | £37,686 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change