Detached
CR2
4 beds
2 baths
Cardinal Close, Sanderstead CR2
London, England · CR2
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£25,229
↗ 10%After 5 Years
Change In Property Value
£103,599
↗ 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 | £33,444 | £33,946 | £34,455 | £35,316 | £36,199 | £173,360 |
| Total Expenses | £28,297 | £28,360 | £28,421 | £28,518 | £28,617 | £142,213 |
| Profit Before Tax | £5,147 | £5,586 | £6,034 | £6,798 | £7,582 | £31,147 |
| Profit After Tax | £4,169 | £4,524 | £4,887 | £5,507 | £6,142 | £25,229 |
| Change In Property Value | £8 | £15,200 | £27,132 | £36,105 | £25,153 | £103,599 |
| Net Return | £4,176 | £19,724 | £32,019 | £41,612 | £31,295 | £128,827 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 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