Semi Detached
CR5
3 beds
1 bath
The Crossways, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£20,753
↗ 12%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,156 | £24,518 | £24,886 | £25,508 | £26,146 | £125,215 |
| Total Expenses | £19,807 | £19,856 | £19,903 | £19,976 | £20,050 | £99,593 |
| Profit Before Tax | £4,349 | £4,662 | £4,983 | £5,532 | £6,096 | £25,622 |
| Profit After Tax | £3,522 | £3,776 | £4,036 | £4,481 | £4,937 | £20,753 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £3,528 | £14,276 | £22,779 | £29,422 | £22,313 | £92,318 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change