Flat CR5 1 bed 1 bath

1 Brighton Road, Coulsdon CR5

London, England · CR5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,919

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

50%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,293	£17,378	£17,480	£17,585	£17,701	£87,438
Profit Before Tax	£3,695	£3,925	£4,355	£4,796	£5,351	£22,123
Profit After Tax	£2,993	£3,179	£3,528	£3,885	£4,335	£17,919
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,996	£3,183	£10,028	£15,488	£19,774	£51,469
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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