Detached
CR5
3 beds
3 baths
Woodplace Lane, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£33,809
↗ 12%After 5 Years
Change In Property Value
£112,459
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,956 | £38,525 | £39,103 | £40,081 | £41,083 | £196,748 |
| Total Expenses | £30,840 | £30,909 | £30,977 | £31,086 | £31,197 | £155,009 |
| Profit Before Tax | £7,116 | £7,616 | £8,126 | £8,995 | £9,886 | £41,739 |
| Profit After Tax | £5,764 | £6,169 | £6,582 | £7,286 | £8,008 | £33,809 |
| Change In Property Value | £8 | £16,500 | £29,453 | £39,193 | £27,305 | £112,459 |
| Net Return | £5,772 | £22,669 | £36,035 | £46,479 | £35,313 | £146,268 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change