Terraced
CR0
3 beds
1 bath
Rymer Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£13,698
↗ 10%After 5 Years
Change In Property Value
£59,971
↗ 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 | £19,356 | £19,646 | £19,941 | £20,440 | £20,951 | £100,333 |
| Total Expenses | £16,591 | £16,633 | £16,672 | £16,733 | £16,794 | £83,423 |
| Profit Before Tax | £2,765 | £3,014 | £3,269 | £3,707 | £4,156 | £16,911 |
| Profit After Tax | £2,240 | £2,441 | £2,648 | £3,003 | £3,367 | £13,698 |
| Change In Property Value | £4 | £8,799 | £15,706 | £20,901 | £14,561 | £59,971 |
| Net Return | £2,244 | £11,240 | £18,354 | £23,903 | £17,927 | £73,669 |
| 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