Detached
CR0
6 beds
4 baths
Farrers Place, Shirley Hills CR0
London, England · CR0
View property listing
Initial Investment
£398,250First YearProfit From Rental Income
£5,477
↗ 1%After 5 Years
Change In Property Value
£117,681
↗ 10%After 5 Years
Return On Investment
31%
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 | £50,160 | £50,912 | £52,185 | £53,490 | £55,095 | £261,842 |
| Total Expenses | £50,746 | £50,832 | £50,970 | £51,112 | £51,283 | £254,943 |
| Profit Before Tax | £-586 | £80 | £1,215 | £2,378 | £3,812 | £6,899 |
| Profit After Tax | £-586 | £65 | £984 | £1,926 | £3,087 | £5,477 |
| Change In Property Value | £11 | £11 | £22,800 | £40,699 | £54,158 | £117,681 |
| Net Return | £-574 | £76 | £23,785 | £42,625 | £57,246 | £123,158 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change