Flat
CR0
1 bed
1 bath
Woodpecker Mount, Pixton Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£59,498First YearProfit From Rental Income
£-8,816
↘ -15%After 5 Years
Change In Property Value
£20,129
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £10,594 | £10,653 | £10,718 | £10,784 | £10,854 | £53,604 |
| Profit Before Tax | £-2,014 | £-1,945 | £-1,792 | £-1,635 | £-1,430 | £-8,816 |
| Profit After Tax | £-2,014 | £-1,945 | £-1,792 | £-1,635 | £-1,430 | £-8,816 |
| Change In Property Value | £2 | £2 | £3,900 | £6,961 | £9,264 | £20,129 |
| Net Return | £-2,012 | £-1,943 | £2,108 | £5,327 | £7,833 | £11,314 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change