Flat BR3 1 bed 1 bath

Langley Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£76,875First Year

Profit From Rental Income

After 5 Years

£7,639

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£26,065

↗ 10%After 5 Years

Return On Investment

44%

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	£14,892	£15,115	£15,493	£15,881	£16,357	£77,738
Total Expenses	£13,507	£13,575	£13,656	£13,739	£13,829	£68,307
Profit Before Tax	£1,385	£1,540	£1,837	£2,142	£2,528	£9,431
Profit After Tax	£1,122	£1,247	£1,488	£1,735	£2,048	£7,639
Change In Property Value	£3	£3	£5,050	£9,014	£11,996	£26,065
Net Return	£1,124	£1,250	£6,538	£10,749	£14,043	£33,705
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	9%	14%	18%	44%

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