Terraced CR0 3 beds 1 bath

The Glade, Shirley CR0

London, England · CR0

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£1,695

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 10%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,740	£26,126	£26,779	£27,449	£28,272	£134,366
Total Expenses	£26,284	£26,334	£26,410	£26,488	£26,581	£132,097
Profit Before Tax	£-544	£-208	£369	£961	£1,691	£2,269
Profit After Tax	£-544	£-208	£299	£778	£1,370	£1,695
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£-538	£-202	£11,999	£21,663	£29,162	£62,084
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change