Flat
CR0
0 beds
1 bath
Heathfield Road, South Croydon CR0
London, England · CR0
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-9,034
↘ -17%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £9,490 | £9,548 | £9,610 | £9,673 | £9,739 | £48,060 |
| Profit Before Tax | £-2,014 | £-1,959 | £-1,832 | £-1,701 | £-1,528 | £-9,034 |
| Profit After Tax | £-2,014 | £-1,959 | £-1,832 | £-1,701 | £-1,528 | £-9,034 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £-2,013 | £-1,958 | £1,567 | £4,367 | £6,546 | £8,510 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change