Terraced
CR0
3 beds
1 bath
Turnpike Link, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£1,097
↗ 1%After 5 Years
Change In Property Value
£51,614
↗ 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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £22,537 | £22,582 | £22,648 | £22,716 | £22,797 | £113,281 |
| Profit Before Tax | £-541 | £-256 | £236 | £740 | £1,363 | £1,542 |
| Profit After Tax | £-541 | £-256 | £191 | £599 | £1,104 | £1,097 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-536 | £-251 | £10,191 | £18,450 | £24,857 | £52,712 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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