Terraced
CR0
3 beds
1 bath
Parkview Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£177,482First YearProfit From Rental Income
£1,396
↗ 1%After 5 Years
Change In Property Value
£55,738
↗ 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 | £23,760 | £24,116 | £24,719 | £25,337 | £26,097 | £124,030 |
| Total Expenses | £24,299 | £24,346 | £24,417 | £24,489 | £24,576 | £122,126 |
| Profit Before Tax | £-539 | £-229 | £303 | £848 | £1,521 | £1,904 |
| Profit After Tax | £-539 | £-229 | £245 | £687 | £1,232 | £1,396 |
| Change In Property Value | £5 | £5 | £10,799 | £19,277 | £25,652 | £55,738 |
| Net Return | £-533 | £-224 | £11,044 | £19,963 | £26,884 | £57,135 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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