Semi Detached
CR0
3 beds
1 bath
Davies Close, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£13,323
↗ 10%After 5 Years
Change In Property Value
£58,608
↗ 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 | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £16,225 | £16,266 | £16,305 | £16,364 | £16,425 | £81,584 |
| Profit Before Tax | £2,687 | £2,930 | £3,179 | £3,607 | £4,045 | £16,448 |
| Profit After Tax | £2,177 | £2,373 | £2,575 | £2,921 | £3,277 | £13,323 |
| Change In Property Value | £4 | £8,599 | £15,349 | £20,426 | £14,230 | £58,608 |
| Net Return | £2,181 | £10,972 | £17,924 | £23,347 | £17,507 | £71,931 |
| 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