Flat CR0 6 beds 4 baths

St. Peters Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£31,077

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,396	£49,122	£49,859	£51,105	£52,383	£250,865
Total Expenses	£42,232	£42,355	£42,469	£42,636	£42,806	£212,498
Profit Before Tax	£6,164	£6,767	£7,389	£8,469	£9,577	£38,367
Profit After Tax	£4,993	£5,481	£5,985	£6,860	£7,757	£31,077
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£5,004	£27,482	£45,256	£59,118	£44,163	£181,022
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	15%	12%	47%

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