Semi Detached
CR0
4 beds
2 baths
Ashburton Avenue, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£18,921
↗ 10%After 5 Years
Change In Property Value
£79,744
↗ 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 | £25,740 | £26,126 | £26,518 | £27,181 | £27,860 | £133,426 |
| Total Expenses | £21,896 | £21,947 | £21,997 | £22,074 | £22,152 | £110,067 |
| Profit Before Tax | £3,844 | £4,179 | £4,521 | £5,107 | £5,708 | £23,359 |
| Profit After Tax | £3,113 | £3,385 | £3,662 | £4,137 | £4,624 | £18,921 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £3,119 | £15,085 | £24,547 | £31,928 | £23,985 | £98,664 |
| 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