Flat
CR0
1 bed
1 bath
Pinnacle Apartments, Saffron Central Square, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£68,200First YearProfit From Rental Income
£-530
↘ -1%After 5 Years
Change In Property Value
£30,534
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,852 | £10,000 | £10,150 | £10,404 | £10,664 | £51,069 |
| Total Expenses | £10,192 | £10,257 | £10,313 | £10,380 | £10,449 | £51,592 |
| Profit Before Tax | £-340 | £-257 | £-163 | £23 | £215 | £-523 |
| Profit After Tax | £-340 | £-257 | £-163 | £23 | £208 | £-530 |
| Change In Property Value | £2 | £4,480 | £7,997 | £10,642 | £7,414 | £30,534 |
| Net Return | £-338 | £4,223 | £7,833 | £10,665 | £7,621 | £30,004 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 11% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change