Semi Detached CR5 4 beds 3 baths

Lawrences Close, Coulsdon CR5

London, England · CR5

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£53,409

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

55%

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	£43,092	£43,738	£44,832	£45,953	£47,331	£224,946
Total Expenses	£31,590	£31,666	£31,786	£31,909	£32,058	£159,009
Profit Before Tax	£11,502	£12,072	£13,046	£14,044	£15,274	£65,938
Profit After Tax	£9,317	£9,779	£10,567	£11,375	£12,372	£53,409
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£9,324	£9,785	£24,067	£35,473	£44,439	£123,089
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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