Flat
CR0
1 bed
1 bath
Addiscombe Road, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£38,800First YearProfit From Rental Income
£-9,392
↘ -24%After 5 Years
Change In Property Value
£13,007
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,544 | £5,627 | £5,768 | £5,912 | £6,089 | £28,940 |
| Total Expenses | £7,553 | £7,608 | £7,665 | £7,723 | £7,783 | £38,333 |
| Profit Before Tax | £-2,009 | £-1,981 | £-1,897 | £-1,811 | £-1,694 | £-9,392 |
| Profit After Tax | £-2,009 | £-1,981 | £-1,897 | £-1,811 | £-1,694 | £-9,392 |
| Change In Property Value | £1 | £1 | £2,520 | £4,498 | £5,986 | £13,007 |
| Net Return | £-2,008 | £-1,979 | £623 | £2,687 | £4,292 | £3,615 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change