Terraced CR0 4 beds 2 baths

Shirley Road, Addiscombe CR0

London, England · CR0

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£1,370

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

32%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,544	£23,897	£24,495	£25,107	£25,860	£122,903
Total Expenses	£24,081	£24,127	£24,198	£24,270	£24,356	£121,032
Profit Before Tax	£-537	£-230	£297	£837	£1,504	£1,871
Profit After Tax	£-537	£-230	£240	£678	£1,218	£1,370
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£-531	£-225	£10,941	£19,778	£26,635	£56,597
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

Net Return Over 5 Years

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