Flat
CR0
2 beds
1 bath
Hartley Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£2,159
↗ 2%After 5 Years
Change In Property Value
£40,213
↗ 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 | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £12,790 | £12,860 | £12,920 | £12,996 | £13,072 | £64,638 |
| Profit Before Tax | £194 | £319 | £456 | £715 | £981 | £2,666 |
| Profit After Tax | £157 | £259 | £369 | £579 | £795 | £2,159 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £160 | £6,159 | £10,901 | £14,594 | £10,558 | £42,372 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change