Flat BR3 1 bed 1 bath

Lait House, 1 Albemarle Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£8,486

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

42%

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	£19,692	£19,987	£20,487	£20,999	£21,629	£102,795
Total Expenses	£18,194	£18,318	£18,457	£18,599	£18,750	£92,318
Profit Before Tax	£1,498	£1,669	£2,030	£2,401	£2,880	£10,477
Profit After Tax	£1,213	£1,352	£1,644	£1,944	£2,332	£8,486
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£1,216	£1,355	£7,744	£12,833	£16,822	£39,971
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	18%	42%

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