Terraced
CR0
3 beds
1 bath
Amberley Grove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£149,150First YearProfit From Rental Income
£833
↗ 1%After 5 Years
Change In Property Value
£47,382
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,196 | £20,499 | £21,011 | £21,537 | £22,183 | £105,426 |
| Total Expenses | £20,730 | £20,772 | £20,834 | £20,898 | £20,973 | £104,208 |
| Profit Before Tax | £-534 | £-273 | £177 | £639 | £1,210 | £1,218 |
| Profit After Tax | £-534 | £-273 | £144 | £518 | £980 | £833 |
| Change In Property Value | £5 | £5 | £9,180 | £16,387 | £21,806 | £47,382 |
| Net Return | £-530 | £-269 | £9,324 | £16,904 | £22,786 | £48,215 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change