Flat BR3 1 bed 1 bath

Boyd House, Beckenham, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£14,042

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

52%

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	£13,237	£13,300	£13,378	£13,457	£13,545	£66,917
Profit Before Tax	£2,903	£3,082	£3,414	£3,754	£4,183	£17,336
Profit After Tax	£2,352	£2,496	£2,765	£3,041	£3,388	£14,042
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£2,354	£2,499	£7,765	£11,966	£15,265	£39,849
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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