Terraced
CR0
2 beds
1 bath
Rochford Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£696
↗ 0%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,140 | £19,427 | £19,913 | £20,411 | £21,023 | £99,913 |
| Total Expenses | £19,673 | £19,713 | £19,772 | £19,833 | £19,905 | £98,895 |
| Profit Before Tax | £-533 | £-286 | £141 | £578 | £1,118 | £1,018 |
| Profit After Tax | £-533 | £-286 | £141 | £468 | £906 | £696 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-528 | £-281 | £8,841 | £15,998 | £21,571 | £45,600 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change