Semi Detached
CR0
2 beds
1 bath
Canterbury Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£9,915
↗ 9%After 5 Years
Change In Property Value
£45,665
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,736 | £14,957 | £15,181 | £15,561 | £15,950 | £76,385 |
| Total Expenses | £12,752 | £12,787 | £12,820 | £12,868 | £12,917 | £64,144 |
| Profit Before Tax | £1,984 | £2,170 | £2,362 | £2,693 | £3,032 | £12,241 |
| Profit After Tax | £1,607 | £1,758 | £1,913 | £2,181 | £2,456 | £9,915 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £1,610 | £8,458 | £13,873 | £18,096 | £13,544 | £55,581 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change