Semi Detached
CR0
5 beds
2 baths
Addiscombe Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£33,110
↗ 10%After 5 Years
Change In Property Value
£133,588
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,116 | £43,763 | £44,419 | £45,530 | £46,668 | £223,495 |
| Total Expenses | £36,343 | £36,420 | £36,496 | £36,618 | £36,742 | £182,619 |
| Profit Before Tax | £6,773 | £7,342 | £7,923 | £8,912 | £9,926 | £40,876 |
| Profit After Tax | £5,486 | £5,947 | £6,418 | £7,219 | £8,040 | £33,110 |
| Change In Property Value | £10 | £19,600 | £34,986 | £46,557 | £32,435 | £133,588 |
| Net Return | £5,496 | £25,548 | £41,404 | £53,776 | £40,474 | £166,697 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change