Flat
CR0
1 bed
1 bath
Burnham Gardens, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-9,044
↘ -17%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £9,492 | £9,550 | £9,611 | £9,675 | £9,741 | £48,070 |
| Profit Before Tax | £-2,016 | £-1,961 | £-1,834 | £-1,703 | £-1,530 | £-9,044 |
| Profit After Tax | £-2,016 | £-1,961 | £-1,834 | £-1,703 | £-1,530 | £-9,044 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-2,015 | £-1,960 | £1,566 | £4,367 | £6,546 | £8,505 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change