Flat
BR3
2 beds
2 baths
Albemarle Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£24,017
↗ 19%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £20,812 | £20,905 | £21,022 | £21,141 | £21,274 | £105,154 |
| Profit Before Tax | £5,012 | £5,306 | £5,845 | £6,398 | £7,091 | £29,651 |
| Profit After Tax | £4,059 | £4,298 | £4,734 | £5,182 | £5,744 | £24,017 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,063 | £4,302 | £12,735 | £19,462 | £24,747 | £65,309 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change