Terraced
CR0
3 beds
1 bath
Therapia Lane, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£13,152
↗ 10%After 5 Years
Change In Property Value
£57,933
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £16,044 | £16,085 | £16,123 | £16,182 | £16,242 | £80,675 |
| Profit Before Tax | £2,652 | £2,892 | £3,138 | £3,561 | £3,994 | £16,237 |
| Profit After Tax | £2,148 | £2,342 | £2,542 | £2,884 | £3,235 | £13,152 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £2,152 | £10,843 | £17,714 | £23,075 | £17,301 | £71,085 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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