Flat
CR0
2 beds
2 baths
1 Newgate, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-7,190
↘ -6%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,160 | £17,417 | £17,853 | £18,299 | £18,848 | £89,578 |
| Total Expenses | £19,189 | £19,261 | £19,347 | £19,436 | £19,534 | £96,767 |
| Profit Before Tax | £-2,029 | £-1,844 | £-1,495 | £-1,137 | £-685 | £-7,190 |
| Profit After Tax | £-2,029 | £-1,844 | £-1,495 | £-1,137 | £-685 | £-7,190 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-2,025 | £-1,840 | £6,305 | £12,786 | £17,842 | £33,069 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change