Terraced CR0 3 beds 1 bath

Shirley Park Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£1,678

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£25,524	£25,907	£26,555	£27,218	£28,035	£133,239
Total Expenses	£26,064	£26,114	£26,189	£26,267	£26,359	£130,992
Profit Before Tax	£-540	£-207	£365	£952	£1,676	£2,247
Profit After Tax	£-540	£-207	£296	£771	£1,358	£1,678
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£-534	£-201	£11,896	£21,477	£28,912	£61,550
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change