Flat
CR0
2 beds
2 baths
Whitestone Way, Croydon, Surrey CR0
London, England · CR0
View property listing
Initial Investment
£83,700First YearProfit From Rental Income
£-8,193
↘ -10%After 5 Years
Change In Property Value
£28,078
↗ 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 | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £13,988 | £14,052 | £14,125 | £14,200 | £14,281 | £70,647 |
| Profit Before Tax | £-2,024 | £-1,908 | £-1,678 | £-1,442 | £-1,140 | £-8,193 |
| Profit After Tax | £-2,024 | £-1,908 | £-1,678 | £-1,442 | £-1,140 | £-8,193 |
| Change In Property Value | £3 | £3 | £5,440 | £9,711 | £12,922 | £28,078 |
| Net Return | £-2,021 | £-1,906 | £3,762 | £8,269 | £11,782 | £19,885 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 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