Flat
CR0
2 beds
1 bath
Pixton Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-8,043
↘ -9%After 5 Years
Change In Property Value
£29,936
↗ 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 | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £14,781 | £14,846 | £14,922 | £14,999 | £15,082 | £74,631 |
| Profit Before Tax | £-2,025 | £-1,899 | £-1,651 | £-1,396 | £-1,071 | £-8,043 |
| Profit After Tax | £-2,025 | £-1,899 | £-1,651 | £-1,396 | £-1,071 | £-8,043 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-2,022 | £-1,896 | £4,149 | £8,957 | £12,706 | £21,894 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| 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