Flat
CR0
1 bed
1 bath
Franklin Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-2,458
↘ -4%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,920 | £8,039 | £8,159 | £8,363 | £8,572 | £41,054 |
| Total Expenses | £8,584 | £8,645 | £8,698 | £8,761 | £8,824 | £43,512 |
| Profit Before Tax | £-664 | £-607 | £-539 | £-397 | £-252 | £-2,458 |
| Profit After Tax | £-664 | £-607 | £-539 | £-397 | £-252 | £-2,458 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £-662 | £2,993 | £5,887 | £8,154 | £5,706 | £22,078 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change