Terraced
CR0
2 beds
1 bath
Princess Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£72
↗ 0%After 5 Years
Change In Property Value
£36,130
↗ 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 | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £15,926 | £15,960 | £16,010 | £16,061 | £16,121 | £80,079 |
| Profit Before Tax | £-530 | £-334 | £7 | £357 | £789 | £290 |
| Profit After Tax | £-530 | £-334 | £7 | £289 | £639 | £72 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-526 | £-330 | £7,008 | £12,784 | £17,267 | £36,202 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change