Terraced
CR0
2 beds
1 bath
Queen Street, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£9,586
↗ 9%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £12,387 | £12,421 | £12,453 | £12,501 | £12,549 | £62,311 |
| Profit Before Tax | £1,917 | £2,097 | £2,283 | £2,604 | £2,933 | £11,835 |
| Profit After Tax | £1,553 | £1,699 | £1,849 | £2,109 | £2,376 | £9,586 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £1,556 | £8,199 | £13,452 | £17,549 | £13,132 | £53,888 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change