Terraced
CR0
3 beds
1 bath
Laurel Crescent, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£92,625First YearProfit From Rental Income
£-233
↗ 0%After 5 Years
Change In Property Value
£30,710
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,092 | £13,288 | £13,621 | £13,961 | £14,380 | £68,342 |
| Total Expenses | £13,613 | £13,644 | £13,688 | £13,733 | £13,785 | £68,462 |
| Profit Before Tax | £-521 | £-355 | £-67 | £228 | £595 | £-120 |
| Profit After Tax | £-521 | £-355 | £-67 | £228 | £482 | £-233 |
| Change In Property Value | £3 | £3 | £5,950 | £10,621 | £14,133 | £30,710 |
| Net Return | £-518 | £-352 | £5,883 | £10,849 | £14,615 | £30,478 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change