Terraced
CR0
3 beds
1 bath
Highbarrow Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£977
↗ 1%After 5 Years
Change In Property Value
£49,550
↗ 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 | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £21,656 | £21,699 | £21,764 | £21,829 | £21,908 | £108,856 |
| Profit Before Tax | £-536 | £-262 | £209 | £693 | £1,290 | £1,394 |
| Profit After Tax | £-536 | £-262 | £169 | £561 | £1,045 | £977 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-531 | £-258 | £9,770 | £17,697 | £23,849 | £50,527 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change