Flat
CR0
2 beds
2 baths
Saffron Central Square, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£3,403
↗ 3%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,520 | £14,738 | £14,959 | £15,333 | £15,716 | £75,266 |
| Total Expenses | £14,070 | £14,142 | £14,205 | £14,284 | £14,365 | £71,065 |
| Profit Before Tax | £450 | £596 | £754 | £1,049 | £1,351 | £4,201 |
| Profit After Tax | £365 | £483 | £611 | £850 | £1,095 | £3,403 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £368 | £7,083 | £12,392 | £16,527 | £12,016 | £48,386 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change