Flat
CR5
2 beds
1 bath
Downs Road, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£3,961
↗ 4%After 5 Years
Change In Property Value
£38,850
↗ 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 | £13,116 | £13,313 | £13,512 | £13,850 | £14,196 | £67,988 |
| Total Expenses | £12,481 | £12,551 | £12,612 | £12,688 | £12,765 | £63,097 |
| Profit Before Tax | £635 | £762 | £900 | £1,163 | £1,431 | £4,890 |
| Profit After Tax | £514 | £617 | £729 | £942 | £1,160 | £3,961 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £517 | £6,317 | £10,904 | £14,481 | £10,592 | £42,811 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| 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