Terraced
CR0
3 beds
1 bath
Rymer Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£723
↗ 1%After 5 Years
Change In Property Value
£45,415
↗ 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 | £19,356 | £19,646 | £20,137 | £20,641 | £21,260 | £101,041 |
| Total Expenses | £19,891 | £19,931 | £19,991 | £20,052 | £20,125 | £99,990 |
| Profit Before Tax | £-535 | £-285 | £146 | £589 | £1,135 | £1,051 |
| Profit After Tax | £-535 | £-285 | £146 | £477 | £920 | £723 |
| Change In Property Value | £4 | £4 | £8,799 | £15,707 | £20,901 | £45,415 |
| Net Return | £-530 | £-280 | £8,946 | £16,183 | £21,820 | £46,139 |
| 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