Detached CR0 4 beds 1 bath

Northampton Road, Croydon, Surrey CR0

London, England · CR0

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£21,243

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,596	£29,025	£29,460	£30,197	£30,952	£148,230
Total Expenses	£24,273	£24,329	£24,383	£24,467	£24,553	£122,004
Profit Before Tax	£4,323	£4,696	£5,078	£5,730	£6,399	£26,226
Profit After Tax	£3,501	£3,804	£4,113	£4,641	£5,183	£21,243
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£3,508	£16,804	£27,318	£35,521	£26,696	£109,847
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change