Terraced
CR0
3 beds
1 bath
Davidson Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£15,855
↗ 10%After 5 Years
Change In Property Value
£68,150
↗ 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 | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £18,785 | £18,831 | £18,875 | £18,942 | £19,011 | £94,444 |
| Profit Before Tax | £3,211 | £3,495 | £3,786 | £4,286 | £4,797 | £19,575 |
| Profit After Tax | £2,601 | £2,831 | £3,067 | £3,471 | £3,886 | £15,855 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £2,606 | £12,830 | £20,915 | £27,222 | £20,433 | £84,006 |
| 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