Terraced CR0 3 beds 1 bath

Pagehurst Road, Addiscombe CR0

London, England · CR0

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£1,473

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£24,204	£24,567	£25,181	£25,811	£26,585	£126,348
Total Expenses	£24,742	£24,789	£24,862	£24,936	£25,024	£124,352
Profit Before Tax	£-538	£-222	£320	£875	£1,561	£1,996
Profit After Tax	£-538	£-222	£259	£709	£1,265	£1,473
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-532	£-217	£11,259	£20,344	£27,394	£58,248
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change