Flat
CR0
0 beds
1 bath
Redgrave Close, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-9,067
↘ -18%After 5 Years
Change In Property Value
£17,033
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,260 | £7,369 | £7,553 | £7,742 | £7,974 | £37,898 |
| Total Expenses | £9,272 | £9,329 | £9,391 | £9,453 | £9,519 | £46,965 |
| Profit Before Tax | £-2,012 | £-1,960 | £-1,838 | £-1,711 | £-1,545 | £-9,067 |
| Profit After Tax | £-2,012 | £-1,960 | £-1,838 | £-1,711 | £-1,545 | £-9,067 |
| Change In Property Value | £2 | £2 | £3,300 | £5,891 | £7,839 | £17,033 |
| Net Return | £-2,011 | £-1,959 | £1,463 | £4,179 | £6,294 | £7,966 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change