Terraced CR0 3 beds 1 bath

Oval Road, Croydon, Surrey CR0

London, England · CR0

Initial Investment

First Year

£86,850First Year

Profit From Rental Income

After 5 Years

£-385

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£29,007

↗ 10%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,360	£12,545	£12,859	£13,181	£13,576	£64,521
Total Expenses	£12,885	£12,915	£12,957	£13,000	£13,050	£64,806
Profit Before Tax	£-525	£-369	£-98	£181	£526	£-285
Profit After Tax	£-525	£-369	£-98	£181	£426	£-385
Change In Property Value	£3	£3	£5,620	£10,032	£13,350	£29,007
Net Return	£-522	£-367	£5,522	£10,212	£13,775	£28,622
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	12%	16%	33%

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