Semi Detached
CR0
3 beds
1 bath
Teevan Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£171,900First YearProfit From Rental Income
£1,261
↗ 1%After 5 Years
Change In Property Value
£54,092
↗ 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 | £23,052 | £23,398 | £23,983 | £24,582 | £25,320 | £120,335 |
| Total Expenses | £23,595 | £23,641 | £23,710 | £23,781 | £23,866 | £118,593 |
| Profit Before Tax | £-543 | £-243 | £273 | £801 | £1,454 | £1,742 |
| Profit After Tax | £-543 | £-243 | £221 | £649 | £1,178 | £1,261 |
| Change In Property Value | £5 | £5 | £10,480 | £18,707 | £24,894 | £54,092 |
| Net Return | £-538 | £-238 | £10,701 | £19,356 | £26,072 | £55,353 |
| 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