Terraced
CR0
2 beds
1 bath
Parker Road, South Croydon CR0
London, England · CR0
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£10,455
↗ 9%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £13,301 | £13,336 | £13,370 | £13,420 | £13,472 | £66,899 |
| Profit Before Tax | £2,095 | £2,290 | £2,491 | £2,838 | £3,193 | £12,907 |
| Profit After Tax | £1,697 | £1,855 | £2,018 | £2,298 | £2,586 | £10,455 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £1,701 | £8,855 | £14,513 | £18,926 | £14,170 | £58,165 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change