Semi Detached
CR0
2 beds
1 bath
Parker Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£11,369
↗ 9%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £14,216 | £14,253 | £14,288 | £14,341 | £14,395 | £71,493 |
| Profit Before Tax | £2,284 | £2,495 | £2,710 | £3,082 | £3,464 | £14,036 |
| Profit After Tax | £1,850 | £2,021 | £2,195 | £2,497 | £2,806 | £11,369 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £1,854 | £9,521 | £15,583 | £20,312 | £15,217 | £62,487 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change