Flat
CR0
2 beds
1 bath
Lower Addiscombe Road, Croydon, London CR0
London, England · CR0
View property listing
Initial Investment
£83,875First YearProfit From Rental Income
£-8,179
↘ -10%After 5 Years
Change In Property Value
£28,130
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,988 | £12,168 | £12,472 | £12,784 | £13,167 | £62,579 |
| Total Expenses | £14,010 | £14,074 | £14,148 | £14,223 | £14,304 | £70,758 |
| Profit Before Tax | £-2,022 | £-1,906 | £-1,676 | £-1,439 | £-1,136 | £-8,179 |
| Profit After Tax | £-2,022 | £-1,906 | £-1,676 | £-1,439 | £-1,136 | £-8,179 |
| Change In Property Value | £3 | £3 | £5,450 | £9,728 | £12,946 | £28,130 |
| Net Return | £-2,020 | £-1,904 | £3,775 | £8,290 | £11,809 | £19,950 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change