Terraced
CR0
5 beds
5 baths
Rymer Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£21,243
↗ 10%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,596 | £29,025 | £29,460 | £30,197 | £30,952 | £148,230 |
| Total Expenses | £24,273 | £24,329 | £24,383 | £24,467 | £24,553 | £122,004 |
| Profit Before Tax | £4,323 | £4,696 | £5,078 | £5,730 | £6,399 | £26,226 |
| Profit After Tax | £3,501 | £3,804 | £4,113 | £4,641 | £5,183 | £21,243 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £3,508 | £16,804 | £27,318 | £35,521 | £26,696 | £109,847 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change