Semi Detached BR3 1 bed 1 bath

Mackenzie Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£60,570

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

67%

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	£38,640	£39,220	£40,200	£41,205	£42,441	£201,706
Total Expenses	£25,193	£25,263	£25,372	£25,483	£25,617	£126,928
Profit Before Tax	£13,447	£13,957	£14,828	£15,722	£16,824	£74,778
Profit After Tax	£10,892	£11,305	£12,011	£12,735	£13,627	£60,570
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£10,897	£11,310	£22,511	£31,478	£38,569	£114,765
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	7%	13%	18%	22%	67%

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