Semi Detached
CR0
3 beds
1 bath
Teevan Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£17,138
↗ 10%After 5 Years
Change In Property Value
£72,928
↗ 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 | £23,544 | £23,897 | £24,256 | £24,862 | £25,484 | £122,042 |
| Total Expenses | £20,068 | £20,116 | £20,162 | £20,233 | £20,306 | £100,885 |
| Profit Before Tax | £3,476 | £3,781 | £4,094 | £4,629 | £5,178 | £21,158 |
| Profit After Tax | £2,816 | £3,063 | £3,316 | £3,749 | £4,194 | £17,138 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £2,821 | £13,763 | £22,416 | £29,166 | £21,901 | £90,066 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 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