Flat BR3 2 beds 1 bath

Lennard Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£31,664

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£47,485

↗ 10%After 5 Years

Return On Investment

53%

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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£22,981	£23,066	£23,179	£23,295	£23,427	£115,946
Profit Before Tax	£6,720	£7,080	£7,720	£8,377	£9,195	£39,092
Profit After Tax	£5,443	£5,735	£6,254	£6,785	£7,448	£31,664
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£5,447	£5,739	£15,454	£23,208	£29,301	£79,149
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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