Terraced
CR0
3 beds
1 bath
Heneage Crescent, New Addington, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£12,987
↗ 10%After 5 Years
Change In Property Value
£57,252
↗ 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 | £18,480 | £18,757 | £19,039 | £19,515 | £20,002 | £95,793 |
| Total Expenses | £15,862 | £15,902 | £15,940 | £15,998 | £16,058 | £79,759 |
| Profit Before Tax | £2,619 | £2,855 | £3,098 | £3,516 | £3,945 | £16,034 |
| Profit After Tax | £2,121 | £2,313 | £2,510 | £2,848 | £3,195 | £12,987 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £2,125 | £10,713 | £17,504 | £22,801 | £17,096 | £70,239 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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