Flat
BR3
2 beds
2 baths
The Avenue, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£110,825First YearProfit From Rental Income
£18,032
↗ 16%After 5 Years
Change In Property Value
£36,078
↗ 10%After 5 Years
Return On Investment
49%
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 | £22,560 | £22,898 | £23,471 | £24,058 | £24,779 | £117,766 |
| Total Expenses | £18,879 | £18,977 | £19,093 | £19,212 | £19,343 | £95,505 |
| Profit Before Tax | £3,681 | £3,922 | £4,378 | £4,845 | £5,436 | £22,261 |
| Profit After Tax | £2,981 | £3,177 | £3,546 | £3,925 | £4,403 | £18,032 |
| Change In Property Value | £3 | £3 | £6,990 | £12,477 | £16,604 | £36,078 |
| Net Return | £2,985 | £3,180 | £10,536 | £16,402 | £21,007 | £54,110 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change