Flat
CR0
0 beds
0 baths
Tait Road Industrial Estate, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£18,506
↗ 7%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £29,431 | £29,531 | £29,622 | £29,749 | £29,879 | £148,211 |
| Profit Before Tax | £3,569 | £3,964 | £4,375 | £5,099 | £5,840 | £22,847 |
| Profit After Tax | £2,891 | £3,211 | £3,544 | £4,130 | £4,730 | £18,506 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £2,898 | £18,211 | £30,319 | £39,760 | £29,553 | £120,742 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change