Detached
CR0
4 beds
2 baths
Addiscombe Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£5,882
↗ 1%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,800 | £53,592 | £54,932 | £56,305 | £57,994 | £275,623 |
| Total Expenses | £53,390 | £53,481 | £53,625 | £53,774 | £53,953 | £268,223 |
| Profit Before Tax | £-590 | £111 | £1,306 | £2,531 | £4,041 | £7,400 |
| Profit After Tax | £-590 | £90 | £1,058 | £2,050 | £3,273 | £5,882 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-578 | £102 | £25,059 | £44,891 | £60,282 | £129,756 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change