Terraced
CR0
3 beds
1 bath
Lawdons Gardens, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£607
↗ 0%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £19,231 | £19,271 | £19,329 | £19,389 | £19,459 | £96,680 |
| Profit Before Tax | £-535 | £-295 | £122 | £548 | £1,076 | £916 |
| Profit After Tax | £-535 | £-295 | £122 | £444 | £872 | £607 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-531 | £-290 | £8,622 | £15,617 | £21,062 | £44,479 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change