Flat
CR0
1 bed
1 bath
Addiscombe Road, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£38,800First YearProfit From Rental Income
£-4,856
↘ -13%After 5 Years
Change In Property Value
£17,176
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,544 | £5,627 | £5,712 | £5,854 | £6,001 | £28,738 |
| Total Expenses | £6,608 | £6,667 | £6,716 | £6,772 | £6,830 | £33,593 |
| Profit Before Tax | £-1,064 | £-1,040 | £-1,005 | £-918 | £-829 | £-4,856 |
| Profit After Tax | £-1,064 | £-1,040 | £-1,005 | £-918 | £-829 | £-4,856 |
| Change In Property Value | £1 | £2,520 | £4,498 | £5,986 | £4,170 | £17,176 |
| Net Return | £-1,063 | £1,480 | £3,494 | £5,068 | £3,341 | £12,320 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change