Semi Detached
CR0
3 beds
1 bath
Davies Close, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£589
↗ 0%After 5 Years
Change In Property Value
£43,356
↗ 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 | £18,480 | £18,757 | £19,226 | £19,707 | £20,298 | £96,468 |
| Total Expenses | £19,012 | £19,051 | £19,108 | £19,167 | £19,237 | £95,575 |
| Profit Before Tax | £-532 | £-294 | £118 | £539 | £1,061 | £893 |
| Profit After Tax | £-532 | £-294 | £118 | £437 | £859 | £589 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £-527 | £-289 | £8,518 | £15,431 | £20,812 | £43,945 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change