Terraced
CR0
3 beds
1 bath
Craven Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£1,593
↗ 1%After 5 Years
Change In Property Value
£58,840
↗ 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 | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £25,623 | £25,672 | £25,746 | £25,822 | £25,913 | £128,777 |
| Profit Before Tax | £-543 | £-216 | £346 | £922 | £1,634 | £2,144 |
| Profit After Tax | £-543 | £-216 | £281 | £747 | £1,323 | £1,593 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £-537 | £-210 | £11,681 | £21,097 | £28,403 | £60,433 |
| 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