Detached
CR0
4 beds
1 bath
Addiscombe Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£3,159
↗ 1%After 5 Years
Change In Property Value
£82,578
↗ 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 | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £35,758 | £35,822 | £35,922 | £36,024 | £36,148 | £179,674 |
| Profit Before Tax | £-562 | £-98 | £695 | £1,508 | £2,511 | £4,054 |
| Profit After Tax | £-562 | £-98 | £563 | £1,221 | £2,034 | £3,159 |
| Change In Property Value | £8 | £8 | £15,999 | £28,559 | £38,004 | £82,578 |
| Net Return | £-554 | £-90 | £16,562 | £29,780 | £40,037 | £85,736 |
| 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