Flat
CR0
1 bed
1 bath
Cairo New Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-9,340
↘ -23%After 5 Years
Change In Property Value
£13,420
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,724 | £5,810 | £5,955 | £6,104 | £6,287 | £29,880 |
| Total Expenses | £7,730 | £7,785 | £7,842 | £7,901 | £7,962 | £39,220 |
| Profit Before Tax | £-2,006 | £-1,975 | £-1,887 | £-1,797 | £-1,675 | £-9,340 |
| Profit After Tax | £-2,006 | £-1,975 | £-1,887 | £-1,797 | £-1,675 | £-9,340 |
| Change In Property Value | £1 | £1 | £2,600 | £4,641 | £6,176 | £13,420 |
| Net Return | £-2,005 | £-1,974 | £713 | £2,844 | £4,501 | £4,080 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change