Flat
CR0
1 bed
1 bath
Tennyson Apartments, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£-712
↘ -1%After 5 Years
Change In Property Value
£29,982
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,672 | £9,817 | £9,964 | £10,213 | £10,469 | £50,136 |
| Total Expenses | £10,044 | £10,109 | £10,164 | £10,231 | £10,299 | £50,847 |
| Profit Before Tax | £-372 | £-292 | £-200 | £-18 | £170 | £-712 |
| Profit After Tax | £-372 | £-292 | £-200 | £-18 | £170 | £-712 |
| Change In Property Value | £2 | £4,399 | £7,852 | £10,449 | £7,280 | £29,982 |
| Net Return | £-370 | £4,108 | £7,652 | £10,432 | £7,449 | £29,271 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change