Flat
BR3
2 beds
1 bath
Jelicoe House, 73 Beckenham Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£19,663
↗ 21%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
54%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £15,219 | £15,280 | £15,359 | £15,440 | £15,531 | £76,829 |
| Profit Before Tax | £4,149 | £4,378 | £4,791 | £5,214 | £5,742 | £24,275 |
| Profit After Tax | £3,360 | £3,547 | £3,881 | £4,224 | £4,651 | £19,663 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £3,363 | £3,550 | £9,881 | £14,934 | £18,904 | £50,631 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change