Flat
CR0
0 beds
1 bath
Montague Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£-3,022
↘ -6%After 5 Years
Change In Property Value
£22,833
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,368 | £7,479 | £7,591 | £7,780 | £7,975 | £38,193 |
| Total Expenses | £8,126 | £8,187 | £8,239 | £8,300 | £8,362 | £41,215 |
| Profit Before Tax | £-758 | £-709 | £-649 | £-520 | £-387 | £-3,022 |
| Profit After Tax | £-758 | £-709 | £-649 | £-520 | £-387 | £-3,022 |
| Change In Property Value | £2 | £3,350 | £5,980 | £7,957 | £5,544 | £22,833 |
| Net Return | £-756 | £2,641 | £5,331 | £7,438 | £5,156 | £19,810 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change