Terraced
CR0
3 beds
1 bath
Northcote Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£268
↗ 0%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £17,028 | £17,064 | £17,117 | £17,171 | £17,234 | £85,615 |
| Profit Before Tax | £-528 | £-317 | £49 | £424 | £889 | £518 |
| Profit After Tax | £-528 | £-317 | £49 | £344 | £720 | £268 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-524 | £-313 | £7,549 | £13,732 | £18,535 | £38,979 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change