Flat
CR0
2 beds
1 bath
Pixton Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£1,949
↗ 2%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,756 | £12,947 | £13,142 | £13,470 | £13,807 | £66,122 |
| Total Expenses | £12,606 | £12,675 | £12,736 | £12,811 | £12,887 | £63,715 |
| Profit Before Tax | £150 | £272 | £406 | £659 | £920 | £2,407 |
| Profit After Tax | £121 | £220 | £329 | £534 | £745 | £1,949 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £124 | £6,020 | £10,682 | £14,311 | £10,343 | £41,480 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change