Flat CR0 1 bed 1 bath

Hogarth Crescent, Croydon CR0

London, England · CR0

Initial Investment

First Year

£38,125First Year

Profit From Rental Income

After 5 Years

£-9,397

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£12,775

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,448	£5,530	£5,668	£5,810	£5,984	£28,439
Total Expenses	£7,455	£7,509	£7,566	£7,624	£7,684	£37,836
Profit Before Tax	£-2,007	£-1,979	£-1,898	£-1,814	£-1,700	£-9,397
Profit After Tax	£-2,007	£-1,979	£-1,898	£-1,814	£-1,700	£-9,397
Change In Property Value	£1	£1	£2,475	£4,418	£5,879	£12,775
Net Return	£-2,005	£-1,978	£577	£2,604	£4,179	£3,378
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-25%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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