Terraced
CR0
3 beds
1 bath
Oval Road, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£86,850First YearProfit From Rental Income
£7,974
↗ 9%After 5 Years
Change In Property Value
£38,304
↗ 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 | £12,360 | £12,545 | £12,734 | £13,052 | £13,378 | £64,069 |
| Total Expenses | £10,777 | £10,808 | £10,837 | £10,880 | £10,923 | £54,225 |
| Profit Before Tax | £1,583 | £1,737 | £1,896 | £2,172 | £2,455 | £9,844 |
| Profit After Tax | £1,282 | £1,407 | £1,536 | £1,760 | £1,989 | £7,974 |
| Change In Property Value | £3 | £5,620 | £10,032 | £13,349 | £9,300 | £38,304 |
| Net Return | £1,285 | £7,027 | £11,568 | £15,109 | £11,289 | £46,278 |
| 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