Flat CR0 0 beds 0 baths

Land R/O Cross Road, Croydon, Surrey CR0

London, England · CR0

Initial Investment

First Year

£11,500First Year

Profit From Rental Income

After 5 Years

£-8,914

↘ -78%After 5 Years

Change In Property Value

After 5 Years

£4,771

↗ 14%After 5 Years

Return On Investment

-36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,536	£1,559	£1,582	£1,622	£1,663	£7,962
Total Expenses	£3,280	£3,332	£3,375	£3,421	£3,468	£16,876
Profit Before Tax	£-1,744	£-1,773	£-1,793	£-1,799	£-1,805	£-8,914
Profit After Tax	£-1,744	£-1,773	£-1,793	£-1,799	£-1,805	£-8,914
Change In Property Value	£0	£700	£1,250	£1,663	£1,158	£4,771
Net Return	£-1,743	£-1,073	£-543	£-136	£-647	£-4,143
Return From Rental Income (%)	-15%	-15%	-16%	-16%	-16%	-78%
Total Net Return (%)	-15%	-9%	-5%	-1%	-6%	-36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change