Flat CR0 2 beds 2 baths

Nicholson Road, Addiscombe CR0

London, England · CR0

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£3,028

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£13,704	£13,775	£13,837	£13,915	£13,995	£69,226
Profit Before Tax	£372	£512	£664	£949	£1,241	£3,738
Profit After Tax	£302	£415	£538	£768	£1,005	£3,028
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£305	£6,815	£11,962	£15,971	£11,596	£46,649
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change