Flat
CR0
1 bed
1 bath
Edridge Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£87,375First YearProfit From Rental Income
£-8,077
↘ -9%After 5 Years
Change In Property Value
£29,162
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,432 | £12,618 | £12,934 | £13,257 | £13,655 | £64,897 |
| Total Expenses | £14,451 | £14,516 | £14,591 | £14,667 | £14,749 | £72,974 |
| Profit Before Tax | £-2,019 | £-1,898 | £-1,657 | £-1,409 | £-1,094 | £-8,077 |
| Profit After Tax | £-2,019 | £-1,898 | £-1,657 | £-1,409 | £-1,094 | £-8,077 |
| Change In Property Value | £3 | £3 | £5,650 | £10,085 | £13,421 | £29,162 |
| Net Return | £-2,017 | £-1,895 | £3,994 | £8,676 | £12,327 | £21,085 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change