Flat BR3 2 beds 2 baths

Silverwood Close, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,013

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£22,002	£22,099	£22,220	£22,344	£22,482	£111,147
Profit Before Tax	£5,442	£5,757	£6,332	£6,922	£7,661	£32,115
Profit After Tax	£4,408	£4,663	£5,129	£5,607	£6,206	£26,013
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,412	£4,668	£13,629	£20,780	£26,396	£69,885
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change