Flat
SE19
0 beds
0 baths
21 Westow Street, Croydon, London SE19
Initial Investment
£815,549First YearProfit From Rental Income
£-191,434
↘ -23%After 5 Years
Change In Property Value
£310,424
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £38,197 | £38,247 | £38,288 | £38,330 | £38,372 | £191,434 |
| Profit Before Tax | £-38,197 | £-38,247 | £-38,288 | £-38,330 | £-38,372 | £-191,434 |
| Profit After Tax | £-38,197 | £-38,247 | £-38,288 | £-38,330 | £-38,372 | £-191,434 |
| Change In Property Value | £33,750 | £57,938 | £73,001 | £77,381 | £68,354 | £310,424 |
| Net Return | £-4,447 | £19,691 | £34,713 | £39,052 | £29,981 | £118,990 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change