Terraced
CR0
2 beds
1 bath
Waddon Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£11,534
↗ 9%After 5 Years
Change In Property Value
£51,799
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,716 | £16,967 | £17,221 | £17,652 | £18,093 | £86,649 |
| Total Expenses | £14,398 | £14,436 | £14,471 | £14,525 | £14,580 | £72,410 |
| Profit Before Tax | £2,318 | £2,531 | £2,750 | £3,127 | £3,513 | £14,239 |
| Profit After Tax | £1,877 | £2,050 | £2,227 | £2,533 | £2,846 | £11,534 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £1,881 | £9,650 | £15,794 | £20,585 | £15,423 | £63,333 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change