Terraced
CR0
3 beds
3 baths
Windmill Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£14,980
↗ 10%After 5 Years
Change In Property Value
£64,749
↗ 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 | £20,904 | £21,218 | £21,536 | £22,074 | £22,626 | £108,358 |
| Total Expenses | £17,874 | £17,917 | £17,959 | £18,024 | £18,090 | £89,864 |
| Profit Before Tax | £3,030 | £3,300 | £3,576 | £4,050 | £4,536 | £18,494 |
| Profit After Tax | £2,455 | £2,673 | £2,897 | £3,281 | £3,675 | £14,980 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £2,459 | £12,173 | £19,855 | £25,847 | £19,395 | £79,729 |
| 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