Flat CR0 0 beds 1 bath

Redgrave Close, Croydon CR0

London, England · CR0

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-3,124

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£22,492

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,479	£7,666	£7,858	£37,633
Total Expenses	£8,035	£8,096	£8,148	£8,208	£8,270	£40,757
Profit Before Tax	£-775	£-727	£-668	£-542	£-412	£-3,124
Profit After Tax	£-775	£-727	£-668	£-542	£-412	£-3,124
Change In Property Value	£2	£3,300	£5,891	£7,839	£5,461	£22,492
Net Return	£-773	£2,573	£5,222	£7,297	£5,049	£19,368
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	10%	14%	10%	38%

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