Flat
CR0
2 beds
2 baths
Cherry Orchard Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£22,194
↗ 21%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £17,511 | £17,590 | £17,690 | £17,791 | £17,905 | £88,488 |
| Profit Before Tax | £4,689 | £4,943 | £5,407 | £5,882 | £6,479 | £27,399 |
| Profit After Tax | £3,798 | £4,003 | £4,379 | £4,765 | £5,248 | £22,194 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £3,801 | £4,007 | £11,079 | £16,724 | £21,163 | £56,775 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change