Flat
CR0
0 beds
1 bath
Redgrave Close, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-3,327
↘ -7%After 5 Years
Change In Property Value
£21,810
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,150 | £7,257 | £7,438 | £7,624 | £36,513 |
| Total Expenses | £7,852 | £7,913 | £7,965 | £8,025 | £8,086 | £39,841 |
| Profit Before Tax | £-808 | £-763 | £-708 | £-586 | £-462 | £-3,327 |
| Profit After Tax | £-808 | £-763 | £-708 | £-586 | £-462 | £-3,327 |
| Change In Property Value | £2 | £3,200 | £5,712 | £7,601 | £5,295 | £21,810 |
| Net Return | £-807 | £2,437 | £5,004 | £7,015 | £4,834 | £18,483 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change