Terraced
CR0
2 beds
1 bath
Rochford Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£14,066
↗ 10%After 5 Years
Change In Property Value
£61,341
↗ 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 | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £16,959 | £17,001 | £17,041 | £17,103 | £17,166 | £85,270 |
| Profit Before Tax | £2,841 | £3,096 | £3,357 | £3,806 | £4,265 | £17,365 |
| Profit After Tax | £2,301 | £2,508 | £2,719 | £3,083 | £3,455 | £14,066 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £2,306 | £11,508 | £18,784 | £24,461 | £18,348 | £75,407 |
| 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