Terraced CR7 3 beds 0 baths

London Road, Croydon, Surrey CR7

London, England · CR7

Initial Investment

First Year

£135,832First Year

Profit From Rental Income

After 5 Years

£-19,276

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£57,381

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,944	£11,108	£11,275	£11,557	£11,846	£56,729
Total Expenses	£15,138	£15,167	£15,194	£15,233	£15,272	£76,006
Profit Before Tax	£-4,194	£-4,059	£-3,920	£-3,676	£-3,427	£-19,276
Profit After Tax	£-4,194	£-4,059	£-3,920	£-3,676	£-3,427	£-19,276
Change In Property Value	£4	£8,419	£15,028	£19,998	£13,932	£57,381
Net Return	£-4,190	£4,360	£11,109	£16,322	£10,505	£38,105
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

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