Flat
CR0
2 beds
2 baths
Addiscombe Grove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£101,900First YearProfit From Rental Income
£-7,740
↘ -8%After 5 Years
Change In Property Value
£33,446
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £16,280 | £16,348 | £16,427 | £16,508 | £16,596 | £82,159 |
| Profit Before Tax | £-2,024 | £-1,878 | £-1,595 | £-1,305 | £-938 | £-7,740 |
| Profit After Tax | £-2,024 | £-1,878 | £-1,595 | £-1,305 | £-938 | £-7,740 |
| Change In Property Value | £3 | £3 | £6,480 | £11,567 | £15,392 | £33,446 |
| Net Return | £-2,021 | £-1,875 | £4,885 | £10,262 | £14,455 | £25,706 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change