Terraced
CR0
3 beds
1 bath
Purley Way, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£286
↗ 0%After 5 Years
Change In Property Value
£39,227
↗ 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 | £16,716 | £16,967 | £17,391 | £17,826 | £18,360 | £87,260 |
| Total Expenses | £17,248 | £17,285 | £17,338 | £17,392 | £17,456 | £86,719 |
| Profit Before Tax | £-532 | £-318 | £53 | £433 | £904 | £540 |
| Profit After Tax | £-532 | £-318 | £53 | £351 | £732 | £286 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-528 | £-314 | £7,653 | £13,917 | £18,785 | £39,513 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change