Detached
CR0
5 beds
3 baths
Compton Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£30,083
↗ 10%After 5 Years
Change In Property Value
£122,001
↗ 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 | £39,384 | £39,975 | £40,574 | £41,589 | £42,628 | £204,150 |
| Total Expenses | £33,235 | £33,307 | £33,377 | £33,489 | £33,603 | £167,010 |
| Profit Before Tax | £6,149 | £6,668 | £7,198 | £8,100 | £9,025 | £37,140 |
| Profit After Tax | £4,981 | £5,401 | £5,830 | £6,561 | £7,310 | £30,083 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,001 |
| Net Return | £4,990 | £23,301 | £37,782 | £49,080 | £36,932 | £152,084 |
| 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