Flat CR0 1 bed 1 bath

Hogarth Crescent, Croydon CR0

London, England · CR0

Initial Investment

First Year

£38,125First Year

Profit From Rental Income

After 5 Years

£-4,941

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£16,869

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,448	£5,530	£5,613	£5,753	£5,897	£28,240
Total Expenses	£6,526	£6,585	£6,634	£6,690	£6,747	£33,182
Profit Before Tax	£-1,078	£-1,055	£-1,021	£-937	£-850	£-4,941
Profit After Tax	£-1,078	£-1,055	£-1,021	£-937	£-850	£-4,941
Change In Property Value	£1	£2,475	£4,418	£5,879	£4,096	£16,869
Net Return	£-1,077	£1,420	£3,397	£4,942	£3,246	£11,927
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	4%	9%	13%	9%	31%

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