Flat
CR0
1 bed
1 bath
Addiscombe Grove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£-8,116
↘ -9%After 5 Years
Change In Property Value
£28,801
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,276 | £12,460 | £12,772 | £13,091 | £13,484 | £64,082 |
| Total Expenses | £14,297 | £14,361 | £14,435 | £14,511 | £14,593 | £72,198 |
| Profit Before Tax | £-2,021 | £-1,901 | £-1,664 | £-1,420 | £-1,110 | £-8,116 |
| Profit After Tax | £-2,021 | £-1,901 | £-1,664 | £-1,420 | £-1,110 | £-8,116 |
| Change In Property Value | £3 | £3 | £5,580 | £9,960 | £13,255 | £28,801 |
| Net Return | £-2,018 | £-1,898 | £3,916 | £8,540 | £12,145 | £20,685 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change