Terraced
CR0
3 beds
1 bath
Turnpike Link, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£500
↗ 0%After 5 Years
Change In Property Value
£42,324
↗ 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 | £18,036 | £18,307 | £18,764 | £19,233 | £19,810 | £94,150 |
| Total Expenses | £18,570 | £18,609 | £18,665 | £18,723 | £18,792 | £93,360 |
| Profit Before Tax | £-534 | £-302 | £99 | £510 | £1,019 | £791 |
| Profit After Tax | £-534 | £-302 | £99 | £413 | £825 | £500 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £-530 | £-298 | £8,299 | £15,050 | £20,303 | £42,824 |
| 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