Flat
CR0
1 bed
1 bath
Cairo New Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-4,659
↘ -12%After 5 Years
Change In Property Value
£17,721
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,724 | £5,810 | £5,897 | £6,044 | £6,196 | £29,671 |
| Total Expenses | £6,755 | £6,814 | £6,863 | £6,920 | £6,978 | £34,330 |
| Profit Before Tax | £-1,031 | £-1,004 | £-966 | £-876 | £-782 | £-4,659 |
| Profit After Tax | £-1,031 | £-1,004 | £-966 | £-876 | £-782 | £-4,659 |
| Change In Property Value | £1 | £2,600 | £4,641 | £6,176 | £4,303 | £17,721 |
| Net Return | £-1,030 | £1,596 | £3,675 | £5,300 | £3,520 | £13,062 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change