Flat
CR0
1 bed
1 bath
Lower Addiscombe Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-8,965
↘ -17%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,704 | £7,820 | £8,015 | £8,215 | £8,462 | £40,216 |
| Total Expenses | £9,714 | £9,771 | £9,834 | £9,897 | £9,965 | £49,180 |
| Profit Before Tax | £-2,010 | £-1,952 | £-1,819 | £-1,682 | £-1,503 | £-8,965 |
| Profit After Tax | £-2,010 | £-1,952 | £-1,819 | £-1,682 | £-1,503 | £-8,965 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-2,008 | £-1,950 | £1,682 | £4,566 | £6,811 | £9,100 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change