Detached
CR0
5 beds
5 baths
Ledbury Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£42,819
↗ 10%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,996 | £55,821 | £56,658 | £58,075 | £59,527 | £285,076 |
| Total Expenses | £46,218 | £46,313 | £46,407 | £46,559 | £46,715 | £232,214 |
| Profit Before Tax | £8,778 | £9,508 | £10,251 | £11,515 | £12,811 | £52,863 |
| Profit After Tax | £7,110 | £7,701 | £8,303 | £9,327 | £10,377 | £42,819 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £7,122 | £32,701 | £52,929 | £68,711 | £51,748 | £213,211 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change