Terraced
CR0
2 beds
1 bath
Addiscombe Road, East Croydon CR0
London, England · CR0
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£1,200
↗ 1%After 5 Years
Change In Property Value
£53,163
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,656 | £22,996 | £23,571 | £24,160 | £24,885 | £118,267 |
| Total Expenses | £23,198 | £23,244 | £23,312 | £23,382 | £23,465 | £116,601 |
| Profit Before Tax | £-542 | £-248 | £259 | £778 | £1,420 | £1,667 |
| Profit After Tax | £-542 | £-248 | £210 | £630 | £1,150 | £1,200 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £-537 | £-243 | £10,510 | £19,016 | £25,616 | £54,363 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change