Terraced CR0 5 beds 5 baths

Rymer Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£2,124

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£28,596	£29,025	£29,751	£30,494	£31,409	£149,275
Total Expenses	£29,148	£29,203	£29,286	£29,371	£29,474	£146,482
Profit Before Tax	£-552	£-178	£465	£1,123	£1,936	£2,793
Profit After Tax	£-552	£-178	£376	£910	£1,568	£2,124
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-546	£-171	£13,377	£24,115	£32,448	£69,222
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change