Terraced
CR0
3 beds
1 bath
Highbarrow Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£15,145
↗ 10%After 5 Years
Change In Property Value
£65,431
↗ 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 | £21,120 | £21,437 | £21,758 | £22,302 | £22,860 | £109,477 |
| Total Expenses | £18,056 | £18,100 | £18,143 | £18,207 | £18,274 | £90,780 |
| Profit Before Tax | £3,064 | £3,337 | £3,616 | £4,095 | £4,586 | £18,697 |
| Profit After Tax | £2,482 | £2,703 | £2,929 | £3,317 | £3,715 | £15,145 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £2,487 | £12,303 | £20,065 | £26,120 | £19,601 | £80,576 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change