Terraced
BR3
1 bed
1 bath
Gwydor Road, Beckenham BR3
London, England · BR3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£20,867
↗ 18%After 5 Years
Change In Property Value
£37,162
↗ 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 | £21,240 | £21,559 | £22,098 | £22,650 | £23,330 | £110,876 |
| Total Expenses | £16,907 | £16,950 | £17,015 | £17,081 | £17,160 | £85,113 |
| Profit Before Tax | £4,333 | £4,608 | £5,083 | £5,569 | £6,170 | £25,762 |
| Profit After Tax | £3,510 | £3,733 | £4,117 | £4,511 | £4,997 | £20,867 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £3,513 | £3,736 | £11,317 | £17,363 | £22,100 | £58,030 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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