Flat CR0 1 bed 1 bath

Lancing Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-1,792

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£26,581

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£9,132	£9,195	£9,249	£9,313	£9,378	£46,267
Profit Before Tax	£-552	£-486	£-410	£-253	£-91	£-1,792
Profit After Tax	£-552	£-486	£-410	£-253	£-91	£-1,792
Change In Property Value	£2	£3,900	£6,962	£9,264	£6,454	£26,581
Net Return	£-550	£3,414	£6,552	£9,011	£6,362	£24,789
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change