Detached
CR0
6 beds
6 baths
Chatsworth Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£30,248
↗ 10%After 5 Years
Change In Property Value
£122,683
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,600 | £40,194 | £40,797 | £41,817 | £42,862 | £205,270 |
| Total Expenses | £33,418 | £33,489 | £33,560 | £33,672 | £33,788 | £167,927 |
| Profit Before Tax | £6,183 | £6,705 | £7,237 | £8,144 | £9,075 | £37,343 |
| Profit After Tax | £5,008 | £5,431 | £5,862 | £6,597 | £7,350 | £30,248 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £5,017 | £23,431 | £37,992 | £49,353 | £37,137 | £152,931 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change