Flat
CR0
0 beds
1 bath
Montague Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£-9,103
↘ -19%After 5 Years
Change In Property Value
£16,465
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £9,030 | £9,087 | £9,147 | £9,210 | £9,275 | £45,749 |
| Profit Before Tax | £-2,010 | £-1,961 | £-1,844 | £-1,724 | £-1,564 | £-9,103 |
| Profit After Tax | £-2,010 | £-1,961 | £-1,844 | £-1,724 | £-1,564 | £-9,103 |
| Change In Property Value | £2 | £2 | £3,190 | £5,694 | £7,577 | £16,465 |
| Net Return | £-2,009 | £-1,960 | £1,346 | £3,971 | £6,013 | £7,362 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change