Terraced
CR0
2 beds
1 bath
Garratt Close, Beddington, Cro CR0
London, England · CR0
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£11,908
↗ 10%After 5 Years
Change In Property Value
£53,162
↗ 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 | £17,160 | £17,417 | £17,679 | £18,121 | £18,574 | £88,950 |
| Total Expenses | £14,764 | £14,802 | £14,839 | £14,894 | £14,949 | £74,249 |
| Profit Before Tax | £2,396 | £2,615 | £2,840 | £3,227 | £3,624 | £14,702 |
| Profit After Tax | £1,941 | £2,118 | £2,300 | £2,614 | £2,936 | £11,908 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £1,944 | £9,918 | £16,223 | £21,142 | £15,843 | £65,071 |
| 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