Detached
CR0
5 beds
3 baths
Compton Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£3,833
↗ 1%After 5 Years
Change In Property Value
£92,390
↗ 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 | £39,384 | £39,975 | £40,974 | £41,998 | £43,258 | £205,590 |
| Total Expenses | £39,948 | £40,018 | £40,129 | £40,242 | £40,379 | £200,715 |
| Profit Before Tax | £-564 | £-43 | £845 | £1,756 | £2,880 | £4,874 |
| Profit After Tax | £-564 | £-43 | £685 | £1,423 | £2,332 | £3,833 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-555 | £-34 | £18,585 | £33,375 | £44,852 | £96,223 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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