Flat
CR0
0 beds
0 baths
Handcroft Road, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£27,511
↗ 8%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,004 | £44,664 | £45,334 | £46,467 | £47,629 | £228,099 |
| Total Expenses | £38,575 | £38,691 | £38,799 | £38,955 | £39,113 | £194,134 |
| Profit Before Tax | £5,429 | £5,973 | £6,535 | £7,513 | £8,516 | £33,964 |
| Profit After Tax | £4,397 | £4,838 | £5,293 | £6,085 | £6,898 | £27,511 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £4,407 | £24,838 | £40,993 | £53,592 | £39,994 | £163,825 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change