Terraced
CR0
3 beds
1 bath
Windmill Grove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£464
↗ 0%After 5 Years
Change In Property Value
£41,291
↗ 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 | £17,604 | £17,868 | £18,315 | £18,773 | £19,336 | £91,895 |
| Total Expenses | £18,130 | £18,168 | £18,224 | £18,280 | £18,347 | £91,150 |
| Profit Before Tax | £-526 | £-300 | £91 | £492 | £988 | £745 |
| Profit After Tax | £-526 | £-300 | £91 | £399 | £801 | £464 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-522 | £-296 | £8,091 | £14,679 | £19,804 | £41,755 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| 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