Terraced
CR0
3 beds
1 bath
Davidson Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£1,106
↗ 1%After 5 Years
Change In Property Value
£51,609
↗ 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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £22,535 | £22,580 | £22,646 | £22,714 | £22,795 | £113,271 |
| Profit Before Tax | £-539 | £-254 | £238 | £742 | £1,365 | £1,551 |
| Profit After Tax | £-539 | £-254 | £193 | £601 | £1,105 | £1,106 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-534 | £-249 | £10,192 | £18,449 | £24,857 | £52,715 |
| 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