Flat
CR5
1 bed
1 bath
Poppy Court, 6A The Drive, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£4,171
↗ 5%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,344 | £13,544 | £13,747 | £14,091 | £14,443 | £69,170 |
| Total Expenses | £12,665 | £12,735 | £12,796 | £12,873 | £12,951 | £64,020 |
| Profit Before Tax | £679 | £809 | £951 | £1,218 | £1,493 | £5,150 |
| Profit After Tax | £550 | £655 | £770 | £987 | £1,209 | £4,171 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £553 | £6,455 | £11,123 | £14,764 | £10,807 | £43,702 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change