Terraced
CR0
4 beds
1 bath
Ashburton Avenue, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£18,381
↗ 10%After 5 Years
Change In Property Value
£77,699
↗ 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 | £25,080 | £25,456 | £25,838 | £26,484 | £27,146 | £130,004 |
| Total Expenses | £21,348 | £21,398 | £21,446 | £21,521 | £21,598 | £107,312 |
| Profit Before Tax | £3,732 | £4,058 | £4,392 | £4,963 | £5,548 | £22,693 |
| Profit After Tax | £3,023 | £3,287 | £3,557 | £4,020 | £4,494 | £18,381 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £3,029 | £14,687 | £23,907 | £31,099 | £23,359 | £96,080 |
| 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