Terraced
CR0
2 beds
1 bath
Queen Street, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-223
↗ 0%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £13,723 | £13,754 | £13,798 | £13,843 | £13,896 | £69,014 |
| Profit Before Tax | £-523 | £-356 | £-65 | £233 | £602 | £-108 |
| Profit After Tax | £-523 | £-356 | £-65 | £233 | £488 | £-223 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-520 | £-353 | £5,935 | £10,943 | £14,740 | £30,746 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change