Flat
CR0
2 beds
1 bath
Chatsworth Road, East Croydon CR0
London, England · CR0
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-8,293
↘ -10%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,436 | £11,608 | £11,898 | £12,195 | £12,561 | £59,697 |
| Total Expenses | £13,459 | £13,522 | £13,594 | £13,668 | £13,747 | £67,991 |
| Profit Before Tax | £-2,023 | £-1,915 | £-1,697 | £-1,473 | £-1,186 | £-8,293 |
| Profit After Tax | £-2,023 | £-1,915 | £-1,697 | £-1,473 | £-1,186 | £-8,293 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-2,021 | £-1,912 | £3,504 | £7,810 | £11,166 | £18,546 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change