Terraced
CR5
3 beds
1 bath
Goodenough Way, Old Coulsdon, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£13,130
↗ 12%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,104 | £16,346 | £16,591 | £17,006 | £17,431 | £83,476 |
| Total Expenses | £13,372 | £13,408 | £13,443 | £13,495 | £13,548 | £67,266 |
| Profit Before Tax | £2,732 | £2,937 | £3,148 | £3,511 | £3,882 | £16,210 |
| Profit After Tax | £2,213 | £2,379 | £2,550 | £2,844 | £3,145 | £13,130 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £2,217 | £9,379 | £15,045 | £19,471 | £14,729 | £60,840 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change