Detached
CR0
6 beds
1 bath
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£33,859
↗ 10%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,004 | £44,664 | £45,334 | £46,467 | £47,629 | £228,099 |
| Total Expenses | £37,075 | £37,154 | £37,231 | £37,355 | £37,482 | £186,297 |
| Profit Before Tax | £6,929 | £7,510 | £8,103 | £9,112 | £10,147 | £41,801 |
| Profit After Tax | £5,612 | £6,083 | £6,563 | £7,381 | £8,219 | £33,859 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £5,622 | £26,083 | £42,264 | £54,888 | £41,316 | £170,173 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change