Flat CR0 1 bed 1 bath

Ladygrove, Forestdale CR0

London, England · CR0

Initial Investment

First Year

£63,400First Year

Profit From Rental Income

After 5 Years

£7,404

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£21,472

↗ 10%After 5 Years

Return On Investment

46%

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	£13,428	£13,629	£13,970	£14,319	£14,749	£70,096
Total Expenses	£12,024	£12,100	£12,186	£12,275	£12,369	£60,955
Profit Before Tax	£1,404	£1,529	£1,784	£2,045	£2,380	£9,141
Profit After Tax	£1,137	£1,239	£1,445	£1,656	£1,927	£7,404
Change In Property Value	£2	£2	£4,160	£7,426	£9,882	£21,472
Net Return	£1,139	£1,241	£5,605	£9,082	£11,809	£28,876
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

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