Flat BR3 2 beds 2 baths

Roman Way, Beckenham, Kent BR3

London, England · BR3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£23,445

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

46%

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	£29,496	£29,938	£30,687	£31,454	£32,398	£153,973
Total Expenses	£24,787	£24,877	£24,995	£25,116	£25,253	£125,028
Profit Before Tax	£4,709	£5,061	£5,692	£6,338	£7,145	£28,945
Profit After Tax	£3,814	£4,099	£4,610	£5,134	£5,787	£23,445
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£3,819	£4,104	£14,611	£22,984	£29,541	£75,060
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	2%	3%	9%	14%	18%	46%

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