Detached
CR0
6 beds
4 baths
Farrers Place, Shirley Hills CR0
London, England · CR0
View property listing
Initial Investment
£398,250First YearProfit From Rental Income
£38,878
↗ 10%After 5 Years
Change In Property Value
£155,398
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,160 | £50,912 | £51,676 | £52,968 | £54,292 | £260,009 |
| Total Expenses | £42,196 | £42,283 | £42,370 | £42,510 | £42,653 | £212,011 |
| Profit Before Tax | £7,965 | £8,629 | £9,306 | £10,458 | £11,640 | £47,998 |
| Profit After Tax | £6,451 | £6,990 | £7,538 | £8,471 | £9,428 | £38,878 |
| Change In Property Value | £11 | £22,800 | £40,698 | £54,158 | £37,730 | £155,398 |
| Net Return | £6,463 | £29,790 | £48,236 | £62,629 | £47,158 | £194,276 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change