Flat
BR3
1 bed
1 bath
Copers Cope Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,855
↗ 13%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
47%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £14,227 | £14,313 | £14,412 | £14,513 | £14,622 | £72,086 |
| Profit Before Tax | £1,913 | £2,069 | £2,380 | £2,699 | £3,106 | £12,167 |
| Profit After Tax | £1,550 | £1,676 | £1,928 | £2,186 | £2,516 | £9,855 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £1,552 | £1,679 | £6,928 | £11,111 | £14,393 | £35,662 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change