Detached
CR0
4 beds
1 bath
Addiscombe Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£26,643
↗ 10%After 5 Years
Change In Property Value
£109,044
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,196 | £35,724 | £36,260 | £37,166 | £38,095 | £182,441 |
| Total Expenses | £29,758 | £29,823 | £29,887 | £29,988 | £30,092 | £149,548 |
| Profit Before Tax | £5,438 | £5,901 | £6,373 | £7,178 | £8,004 | £32,893 |
| Profit After Tax | £4,405 | £4,780 | £5,162 | £5,814 | £6,483 | £26,643 |
| Change In Property Value | £8 | £15,999 | £28,559 | £38,003 | £26,476 | £109,044 |
| Net Return | £4,413 | £20,779 | £33,720 | £43,817 | £32,959 | £135,688 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change