Semi Detached
CR8
3 beds
2 baths
Hartley Down, Coulsdon, Purley CR8
London, England · CR8
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£-28,866
↘ -13%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,124 | £23,471 | £24,058 | £24,659 | £25,399 | £120,710 |
| Total Expenses | £29,791 | £29,838 | £29,907 | £29,978 | £30,063 | £149,577 |
| Profit Before Tax | £-6,667 | £-6,367 | £-5,849 | £-5,319 | £-4,664 | £-28,866 |
| Profit After Tax | £-6,667 | £-6,367 | £-5,849 | £-5,319 | £-4,664 | £-28,866 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £-6,661 | £-6,360 | £7,751 | £18,957 | £27,641 | £41,329 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change