Semi Detached
CR0
5 beds
2 baths
Addiscombe Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£4,381
↗ 1%After 5 Years
Change In Property Value
£101,164
↗ 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 | £43,116 | £43,763 | £44,857 | £45,978 | £47,358 | £225,071 |
| Total Expenses | £43,693 | £43,769 | £43,889 | £44,013 | £44,161 | £219,525 |
| Profit Before Tax | £-577 | £-7 | £967 | £1,966 | £3,196 | £5,546 |
| Profit After Tax | £-577 | £-7 | £784 | £1,592 | £2,589 | £4,381 |
| Change In Property Value | £10 | £10 | £19,600 | £34,987 | £46,557 | £101,164 |
| Net Return | £-567 | £3 | £20,384 | £36,579 | £49,146 | £105,545 |
| 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