Flat
CR0
4 beds
2 baths
Hartscroft, Croydon, 9 CR0
London, England · CR0
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-5,836
↘ -3%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,204 | £24,567 | £25,181 | £25,811 | £26,585 | £126,348 |
| Total Expenses | £26,242 | £26,324 | £26,428 | £26,535 | £26,655 | £132,184 |
| Profit Before Tax | £-2,038 | £-1,757 | £-1,247 | £-724 | £-70 | £-5,836 |
| Profit After Tax | £-2,038 | £-1,757 | £-1,247 | £-724 | £-70 | £-5,836 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-2,032 | £-1,751 | £9,753 | £18,911 | £26,059 | £50,940 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change