Terraced
CR0
3 beds
3 baths
Windmill Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£959
↗ 1%After 5 Years
Change In Property Value
£49,034
↗ 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 | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £21,436 | £21,479 | £21,543 | £21,608 | £21,686 | £107,751 |
| Profit Before Tax | £-532 | £-261 | £205 | £684 | £1,275 | £1,371 |
| Profit After Tax | £-532 | £-261 | £166 | £554 | £1,033 | £959 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-527 | £-257 | £9,667 | £17,512 | £23,599 | £49,993 |
| 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