Terraced
CR0
1 bed
1 bath
Bensham Lane, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-545
↘ -1%After 5 Years
Change In Property Value
£26,839
↗ 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 | £11,436 | £11,608 | £11,898 | £12,195 | £12,561 | £59,697 |
| Total Expenses | £11,959 | £11,988 | £12,028 | £12,068 | £12,115 | £60,158 |
| Profit Before Tax | £-523 | £-380 | £-130 | £127 | £446 | £-461 |
| Profit After Tax | £-523 | £-380 | £-130 | £127 | £361 | £-545 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-521 | £-378 | £5,070 | £9,409 | £12,713 | £26,294 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 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