Flat
CR0
2 beds
2 baths
Vita Apartments, 1, Caithness Walk, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-7,713
↘ -8%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £16,325 | £16,392 | £16,471 | £16,553 | £16,641 | £82,382 |
| Profit Before Tax | £-2,021 | £-1,874 | £-1,590 | £-1,299 | £-930 | £-7,713 |
| Profit After Tax | £-2,021 | £-1,874 | £-1,590 | £-1,299 | £-930 | £-7,713 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-2,018 | £-1,870 | £4,910 | £10,304 | £14,510 | £25,836 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change