Terraced
CR0
2 beds
1 bath
Parker Road, South Croydon CR0
London, England · CR0
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£36
↗ 0%After 5 Years
Change In Property Value
£35,098
↗ 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 | £14,964 | £15,188 | £15,568 | £15,957 | £16,436 | £78,114 |
| Total Expenses | £15,486 | £15,520 | £15,569 | £15,618 | £15,677 | £77,870 |
| Profit Before Tax | £-522 | £-331 | £0 | £339 | £759 | £244 |
| Profit After Tax | £-522 | £-331 | £0 | £275 | £615 | £36 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-518 | £-328 | £6,800 | £12,413 | £16,767 | £35,133 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change