Detached
CR5
3 beds
3 baths
Woodplace Lane, Coulsdon CR5
London, England · CR5
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£75,658
↗ 27%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
58%
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 | £55,272 | £56,101 | £57,504 | £58,941 | £60,709 | £288,527 |
| Total Expenses | £38,759 | £38,853 | £39,004 | £39,159 | £39,347 | £195,123 |
| Profit Before Tax | £16,513 | £17,248 | £18,499 | £19,782 | £21,363 | £93,404 |
| Profit After Tax | £13,375 | £13,971 | £14,984 | £16,023 | £17,304 | £75,658 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £13,384 | £13,979 | £31,485 | £45,477 | £56,497 | £160,821 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change