Flat CR0 2 beds 2 baths

1 Newgate, Croydon CR0

London, England · CR0

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£5,560

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£53,162

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,160	£17,417	£17,679	£18,121	£18,574	£88,950
Total Expenses	£16,264	£16,340	£16,407	£16,493	£16,581	£82,086
Profit Before Tax	£896	£1,077	£1,272	£1,627	£1,993	£6,865
Profit After Tax	£726	£873	£1,030	£1,318	£1,614	£5,560
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£729	£8,673	£14,953	£19,846	£14,522	£58,723
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change