Flat
CR0
3 beds
3 baths
Wentworth Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£8,632
↗ 6%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,904 | £21,218 | £21,536 | £22,074 | £22,626 | £108,358 |
| Total Expenses | £19,374 | £19,455 | £19,528 | £19,623 | £19,721 | £97,701 |
| Profit Before Tax | £1,530 | £1,763 | £2,008 | £2,451 | £2,905 | £10,657 |
| Profit After Tax | £1,240 | £1,428 | £1,627 | £1,985 | £2,353 | £8,632 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £1,244 | £10,928 | £18,584 | £24,551 | £18,074 | £73,381 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change