Flat
BR3
1 bed
1 bath
Porchester Mead, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£4,294
↗ 7%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
41%
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 | £11,796 | £11,973 | £12,272 | £12,579 | £12,956 | £61,577 |
| Total Expenses | £11,115 | £11,178 | £11,251 | £11,326 | £11,406 | £56,276 |
| Profit Before Tax | £681 | £795 | £1,021 | £1,253 | £1,550 | £5,301 |
| Profit After Tax | £552 | £644 | £827 | £1,015 | £1,256 | £4,294 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £554 | £646 | £4,827 | £8,155 | £10,757 | £24,939 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change