Terraced
CR0
3 beds
1 bath
Shirley Park Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£18,756
↗ 10%After 5 Years
Change In Property Value
£79,062
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,524 | £25,907 | £26,295 | £26,953 | £27,627 | £132,306 |
| Total Expenses | £21,714 | £21,765 | £21,814 | £21,890 | £21,968 | £109,150 |
| Profit Before Tax | £3,810 | £4,142 | £4,482 | £5,063 | £5,659 | £23,155 |
| Profit After Tax | £3,086 | £3,355 | £3,630 | £4,101 | £4,583 | £18,756 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £3,092 | £14,955 | £24,336 | £31,655 | £23,779 | £97,818 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change