Terraced
CR0
3 beds
1 bath
Charrington Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£571
↗ 0%After 5 Years
Change In Property Value
£42,840
↗ 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 | £18,264 | £18,538 | £19,001 | £19,476 | £20,061 | £95,341 |
| Total Expenses | £18,792 | £18,830 | £18,888 | £18,946 | £19,015 | £94,471 |
| Profit Before Tax | £-528 | £-292 | £114 | £530 | £1,046 | £870 |
| Profit After Tax | £-528 | £-292 | £114 | £430 | £847 | £571 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £-523 | £-288 | £8,414 | £15,245 | £20,563 | £43,410 |
| 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