Flat
CR0
0 beds
1 bath
London Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-3,790
↘ -8%After 5 Years
Change In Property Value
£20,447
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,799 | £6,969 | £7,144 | £34,212 |
| Total Expenses | £7,486 | £7,546 | £7,597 | £7,656 | £7,716 | £38,002 |
| Profit Before Tax | £-886 | £-847 | £-798 | £-687 | £-572 | £-3,790 |
| Profit After Tax | £-886 | £-847 | £-798 | £-687 | £-572 | £-3,790 |
| Change In Property Value | £2 | £3,000 | £5,355 | £7,126 | £4,964 | £20,447 |
| Net Return | £-885 | £2,153 | £4,557 | £6,439 | £4,392 | £16,657 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change