Terraced
CR0
1 bed
1 bath
Wrangthorne Walk, Waddon, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£7,758
↗ 9%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £10,558 | £10,588 | £10,617 | £10,659 | £10,701 | £53,123 |
| Profit Before Tax | £1,538 | £1,689 | £1,845 | £2,114 | £2,391 | £9,578 |
| Profit After Tax | £1,246 | £1,368 | £1,494 | £1,713 | £1,937 | £7,758 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £1,249 | £6,868 | £11,312 | £14,777 | £11,038 | £45,244 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change