Flat
BR3
1 bed
1 bath
Brackley Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£10,338
↗ 12%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
45%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £16,427 | £16,530 | £16,647 | £16,767 | £16,896 | £83,267 |
| Profit Before Tax | £1,969 | £2,142 | £2,492 | £2,850 | £3,310 | £12,763 |
| Profit After Tax | £1,595 | £1,735 | £2,018 | £2,309 | £2,681 | £10,338 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £1,598 | £1,738 | £7,718 | £12,483 | £16,221 | £39,758 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change