Flat
CR0
1 bed
1 bath
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-1,792
↘ -3%After 5 Years
Change In Property Value
£26,581
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £9,132 | £9,195 | £9,249 | £9,313 | £9,378 | £46,267 |
| Profit Before Tax | £-552 | £-486 | £-410 | £-253 | £-91 | £-1,792 |
| Profit After Tax | £-552 | £-486 | £-410 | £-253 | £-91 | £-1,792 |
| Change In Property Value | £2 | £3,900 | £6,962 | £9,264 | £6,454 | £26,581 |
| Net Return | £-550 | £3,414 | £6,552 | £9,011 | £6,362 | £24,789 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change