Flat
CR0
2 beds
1 bath
Princess Road, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£44,650First YearProfit From Rental Income
£-3,962
↘ -9%After 5 Years
Change In Property Value
£19,834
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,408 | £6,504 | £6,602 | £6,767 | £6,936 | £33,216 |
| Total Expenses | £7,322 | £7,382 | £7,433 | £7,491 | £7,551 | £37,178 |
| Profit Before Tax | £-914 | £-878 | £-831 | £-724 | £-615 | £-3,962 |
| Profit After Tax | £-914 | £-878 | £-831 | £-724 | £-615 | £-3,962 |
| Change In Property Value | £1 | £2,910 | £5,194 | £6,912 | £4,816 | £19,834 |
| Net Return | £-913 | £2,032 | £4,363 | £6,188 | £4,201 | £15,872 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change