Terraced
CR0
6 beds
5 baths
Lodge Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£25,768
↗ 10%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,104 | £34,616 | £35,135 | £36,013 | £36,913 | £176,781 |
| Total Expenses | £28,846 | £28,910 | £28,972 | £29,070 | £29,171 | £144,969 |
| Profit Before Tax | £5,258 | £5,706 | £6,163 | £6,943 | £7,743 | £31,812 |
| Profit After Tax | £4,259 | £4,622 | £4,992 | £5,624 | £6,272 | £25,768 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £4,267 | £20,122 | £32,660 | £42,442 | £31,921 | £131,411 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change