Flat CR0 2 beds 1 bath

Cross Road, East Croydon CR0

London, England · CR0

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-7,941

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£15,223	£15,288	£15,365	£15,443	£15,528	£76,846
Profit Before Tax	£-2,023	£-1,890	£-1,632	£-1,367	£-1,029	£-7,941
Profit After Tax	£-2,023	£-1,890	£-1,632	£-1,367	£-1,029	£-7,941
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-2,020	£-1,887	£4,368	£9,344	£13,223	£23,028
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change