Semi Detached
CR0
2 beds
1 bath
The Glade, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£16,763
↗ 10%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £23,798 | £24,393 | £25,003 | £119,741 |
| Total Expenses | £19,702 | £19,749 | £19,794 | £19,864 | £19,936 | £99,046 |
| Profit Before Tax | £3,398 | £3,697 | £4,004 | £4,529 | £5,067 | £20,695 |
| Profit After Tax | £2,752 | £2,995 | £3,243 | £3,668 | £4,104 | £16,763 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £2,758 | £13,495 | £21,986 | £28,609 | £21,480 | £88,328 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change