Flat
CR0
2 beds
1 bath
Lebanon Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-8,089
↘ -9%After 5 Years
Change In Property Value
£28,904
↗ 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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £14,341 | £14,406 | £14,480 | £14,556 | £14,638 | £72,422 |
| Profit Before Tax | £-2,017 | £-1,897 | £-1,659 | £-1,414 | £-1,102 | £-8,089 |
| Profit After Tax | £-2,017 | £-1,897 | £-1,659 | £-1,414 | £-1,102 | £-8,089 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-2,015 | £-1,894 | £3,942 | £8,582 | £12,200 | £20,815 |
| 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