Detached
CR0
6 beds
6 baths
Chatsworth Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£113,291
↗ 37%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £68,328 | £69,353 | £71,087 | £72,864 | £75,050 | £356,681 |
| Total Expenses | £43,040 | £43,154 | £43,338 | £43,527 | £43,756 | £216,816 |
| Profit Before Tax | £25,288 | £26,199 | £27,748 | £29,337 | £31,293 | £139,865 |
| Profit After Tax | £20,483 | £21,221 | £22,476 | £23,763 | £25,348 | £113,291 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £20,492 | £21,230 | £40,477 | £55,893 | £68,104 | £206,196 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 7% | 7% | 13% | 18% | 22% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change