Detached BR3 0 beds 1 bath

Elmers End Road, Beckenham, Kent BR3

London, England · BR3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£70,097

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 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	£61,200	£62,118	£63,671	£65,263	£67,221	£319,472
Total Expenses	£46,295	£46,398	£46,564	£46,734	£46,941	£232,933
Profit Before Tax	£14,905	£15,720	£17,107	£18,528	£20,280	£86,539
Profit After Tax	£12,073	£12,733	£13,856	£15,008	£16,427	£70,097
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£12,083	£12,743	£33,857	£50,709	£63,934	£173,325
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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