Flat
CR0
6 beds
4 baths
St. Peters Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£48,826
↗ 13%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £61,500 | £62,422 | £63,983 | £65,583 | £67,550 | £321,038 |
| Total Expenses | £51,793 | £51,931 | £52,130 | £52,334 | £52,573 | £260,760 |
| Profit Before Tax | £9,708 | £10,492 | £11,853 | £13,249 | £14,977 | £60,279 |
| Profit After Tax | £7,863 | £8,498 | £9,601 | £10,732 | £12,131 | £48,826 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £7,874 | £8,509 | £31,602 | £50,003 | £64,390 | £162,377 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change