Flat
CR0
1 bed
1 bath
Cornwall Road, Croydon, United Kingdom CR0
London, England · CR0
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-4,919
↘ -13%After 5 Years
Change In Property Value
£17,039
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,578 | £5,662 | £5,804 | £5,949 | £28,489 |
| Total Expenses | £6,571 | £6,630 | £6,679 | £6,735 | £6,792 | £33,408 |
| Profit Before Tax | £-1,075 | £-1,051 | £-1,017 | £-931 | £-843 | £-4,919 |
| Profit After Tax | £-1,075 | £-1,051 | £-1,017 | £-931 | £-843 | £-4,919 |
| Change In Property Value | £1 | £2,500 | £4,463 | £5,938 | £4,137 | £17,039 |
| Net Return | £-1,074 | £1,449 | £3,446 | £5,007 | £3,294 | £12,121 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change