Flat
CR0
1 bed
1 bath
Oval Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£1,245
↗ 2%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,239 | £12,545 | £12,859 | £61,581 |
| Total Expenses | £11,875 | £11,943 | £12,002 | £12,075 | £12,149 | £60,044 |
| Profit Before Tax | £5 | £115 | £237 | £470 | £710 | £1,537 |
| Profit After Tax | £4 | £93 | £192 | £381 | £575 | £1,245 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £7 | £5,493 | £9,831 | £13,208 | £9,511 | £38,050 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change