Flat
CR0
1 bed
1 bath
Cherry Orchard Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-7,941
↘ -8%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £15,223 | £15,288 | £15,365 | £15,443 | £15,528 | £76,846 |
| Profit Before Tax | £-2,023 | £-1,890 | £-1,632 | £-1,367 | £-1,029 | £-7,941 |
| Profit After Tax | £-2,023 | £-1,890 | £-1,632 | £-1,367 | £-1,029 | £-7,941 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-2,020 | £-1,887 | £4,368 | £9,344 | £13,223 | £23,028 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change