Detached
CR0
5 beds
5 baths
Ledbury Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£101,438
↗ 23%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £79,992 | £81,192 | £83,222 | £85,302 | £87,861 | £417,569 |
| Total Expenses | £58,093 | £58,224 | £58,438 | £58,657 | £58,924 | £292,336 |
| Profit Before Tax | £21,899 | £22,967 | £24,784 | £26,645 | £28,938 | £125,233 |
| Profit After Tax | £17,738 | £18,604 | £20,075 | £21,582 | £23,439 | £101,438 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £17,751 | £18,616 | £45,075 | £66,208 | £82,824 | £230,474 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change