Terraced
CR0
3 beds
1 bath
Parkview Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£177,482First YearProfit From Rental Income
£17,309
↗ 10%After 5 Years
Change In Property Value
£73,603
↗ 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 | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £20,249 | £20,297 | £20,343 | £20,415 | £20,488 | £101,793 |
| Profit Before Tax | £3,511 | £3,819 | £4,135 | £4,675 | £5,229 | £21,369 |
| Profit After Tax | £2,844 | £3,094 | £3,349 | £3,787 | £4,235 | £17,309 |
| Change In Property Value | £5 | £10,799 | £19,276 | £25,651 | £17,870 | £73,603 |
| Net Return | £2,849 | £13,893 | £22,626 | £29,438 | £22,106 | £90,912 |
| 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