Flat
CR5
2 beds
1 bath
Iron Railway Close, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£57,925First YearProfit From Rental Income
£7,676
↗ 13%After 5 Years
Change In Property Value
£19,588
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £10,754 | £10,818 | £10,892 | £10,968 | £11,050 | £54,481 |
| Profit Before Tax | £1,498 | £1,618 | £1,855 | £2,098 | £2,408 | £9,476 |
| Profit After Tax | £1,214 | £1,310 | £1,502 | £1,699 | £1,950 | £7,676 |
| Change In Property Value | £2 | £2 | £3,795 | £6,774 | £9,015 | £19,588 |
| Net Return | £1,216 | £1,312 | £5,297 | £8,473 | £10,965 | £27,264 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change