Semi Detached
CR0
3 beds
1 bath
Westbourne Road, Addiscombe CR0
London, England · CR0
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£995
↗ 1%After 5 Years
Change In Property Value
£50,066
↗ 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 | £21,336 | £21,656 | £22,197 | £22,752 | £23,435 | £111,377 |
| Total Expenses | £21,876 | £21,919 | £21,984 | £22,051 | £22,130 | £109,960 |
| Profit Before Tax | £-540 | £-263 | £213 | £702 | £1,305 | £1,416 |
| Profit After Tax | £-540 | £-263 | £173 | £568 | £1,057 | £995 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £-535 | £-259 | £9,873 | £17,883 | £24,098 | £51,061 |
| 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