Detached
CR0
4 beds
1 bath
Carlyle Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£341,749First YearProfit From Rental Income
£4,521
↗ 1%After 5 Years
Change In Property Value
£103,100
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,944 | £44,603 | £45,718 | £46,861 | £48,267 | £229,394 |
| Total Expenses | £44,520 | £44,597 | £44,719 | £44,845 | £44,996 | £223,677 |
| Profit Before Tax | £-576 | £6 | £999 | £2,016 | £3,271 | £5,716 |
| Profit After Tax | £-576 | £5 | £809 | £1,633 | £2,650 | £4,521 |
| Change In Property Value | £10 | £10 | £19,975 | £35,656 | £47,448 | £103,100 |
| Net Return | £-566 | £15 | £20,784 | £37,289 | £50,098 | £107,620 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change