Flat
CR0
1 bed
1 bath
Chepstow Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-4,253
↘ -10%After 5 Years
Change In Property Value
£19,084
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,156 | £6,248 | £6,342 | £6,501 | £6,663 | £31,910 |
| Total Expenses | £7,120 | £7,179 | £7,230 | £7,287 | £7,346 | £36,163 |
| Profit Before Tax | £-964 | £-931 | £-888 | £-787 | £-683 | £-4,253 |
| Profit After Tax | £-964 | £-931 | £-888 | £-787 | £-683 | £-4,253 |
| Change In Property Value | £1 | £2,800 | £4,998 | £6,651 | £4,634 | £19,084 |
| Net Return | £-963 | £1,869 | £4,110 | £5,864 | £3,950 | £14,831 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change