Terraced
CR0
4 beds
2 baths
Addiscombe Avenue, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£194,982First YearProfit From Rental Income
£19,092
↗ 10%After 5 Years
Change In Property Value
£80,418
↗ 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 | £25,956 | £26,345 | £26,741 | £27,409 | £28,094 | £134,545 |
| Total Expenses | £22,077 | £22,129 | £22,178 | £22,256 | £22,335 | £110,975 |
| Profit Before Tax | £3,879 | £4,217 | £4,562 | £5,153 | £5,759 | £23,570 |
| Profit After Tax | £3,142 | £3,415 | £3,695 | £4,174 | £4,665 | £19,092 |
| Change In Property Value | £6 | £11,799 | £21,061 | £28,027 | £19,525 | £80,418 |
| Net Return | £3,148 | £15,215 | £24,757 | £32,201 | £24,190 | £99,510 |
| 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