Terraced CR0 2 beds 1 bath

Milton Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£9,586

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£12,387	£12,421	£12,453	£12,501	£12,549	£62,311
Profit Before Tax	£1,917	£2,097	£2,283	£2,604	£2,933	£11,835
Profit After Tax	£1,553	£1,699	£1,849	£2,109	£2,376	£9,586
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£1,556	£8,199	£13,452	£17,549	£13,132	£53,888
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change