Semi Detached
CR0
2 beds
1 bath
Lavington Road, Beddington CR0
London, England · CR0
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£12,283
↗ 10%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £15,130 | £15,169 | £15,206 | £15,262 | £15,319 | £76,088 |
| Profit Before Tax | £2,474 | £2,699 | £2,930 | £3,327 | £3,735 | £15,164 |
| Profit After Tax | £2,004 | £2,186 | £2,373 | £2,695 | £3,025 | £12,283 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £2,008 | £10,186 | £16,653 | £21,698 | £16,264 | £66,809 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change