Flat
CR0
1 bed
1 bath
South End, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-8,191
↘ -10%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,360 | £12,669 | £13,049 | £62,015 |
| Total Expenses | £13,900 | £13,964 | £14,037 | £14,112 | £14,193 | £70,206 |
| Profit Before Tax | £-2,020 | £-1,906 | £-1,678 | £-1,443 | £-1,144 | £-8,191 |
| Profit After Tax | £-2,020 | £-1,906 | £-1,678 | £-1,443 | £-1,144 | £-8,191 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-2,018 | £-1,903 | £3,723 | £8,196 | £11,683 | £19,681 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change