Semi Detached
CR0
3 beds
2 baths
Court Drive, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£1,798
↗ 1%After 5 Years
Change In Property Value
£61,937
↗ 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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £26,945 | £26,996 | £27,074 | £27,153 | £27,249 | £135,417 |
| Profit Before Tax | £-545 | £-200 | £392 | £999 | £1,749 | £2,395 |
| Profit After Tax | £-545 | £-200 | £318 | £809 | £1,416 | £1,798 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-539 | £-194 | £12,318 | £22,230 | £29,921 | £63,735 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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