Semi Detached
CR8
3 beds
2 baths
Hartley Down, Coulsdon, Purley CR8
London, England · CR8
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£-4,129
↘ -2%After 5 Years
Change In Property Value
£92,694
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,124 | £23,471 | £23,823 | £24,418 | £25,029 | £119,865 |
| Total Expenses | £24,691 | £24,739 | £24,784 | £24,854 | £24,926 | £123,994 |
| Profit Before Tax | £-1,567 | £-1,268 | £-961 | £-436 | £103 | £-4,129 |
| Profit After Tax | £-1,567 | £-1,268 | £-961 | £-436 | £103 | £-4,129 |
| Change In Property Value | £7 | £13,600 | £24,276 | £32,305 | £22,506 | £92,694 |
| Net Return | £-1,561 | £12,332 | £23,315 | £31,869 | £22,609 | £88,565 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change