Flat
CR0
2 beds
2 baths
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£851
↗ 1%After 5 Years
Change In Property Value
£35,305
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £11,473 | £11,540 | £11,599 | £11,670 | £11,743 | £58,025 |
| Profit Before Tax | £-73 | £31 | £146 | £368 | £596 | £1,068 |
| Profit After Tax | £-73 | £25 | £118 | £298 | £483 | £851 |
| Change In Property Value | £3 | £5,180 | £9,246 | £12,304 | £8,572 | £35,305 |
| Net Return | £-71 | £5,205 | £9,364 | £12,603 | £9,055 | £36,156 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change