Terraced
CR0
4 beds
2 baths
Bingham Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£1,807
↗ 1%After 5 Years
Change In Property Value
£61,932
↗ 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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £26,943 | £26,994 | £27,072 | £27,151 | £27,247 | £135,407 |
| Profit Before Tax | £-543 | £-198 | £394 | £1,001 | £1,751 | £2,405 |
| Profit After Tax | £-543 | £-198 | £319 | £811 | £1,418 | £1,807 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £-537 | £-192 | £12,318 | £22,230 | £29,920 | £63,739 |
| 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