Flat BR3 2 beds 1 bath

Gwydor Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£27,245

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

55%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£18,400	£18,461	£18,546	£18,634	£18,734	£92,776
Profit Before Tax	£5,816	£6,118	£6,647	£7,190	£7,864	£33,635
Profit After Tax	£4,711	£4,955	£5,384	£5,824	£6,370	£27,245
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,715	£4,959	£12,884	£19,212	£24,185	£65,955
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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