Flat
CR0
2 beds
2 baths
Wickham Road, Shirley, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-7,542
↘ -7%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £17,426 | £17,495 | £17,577 | £17,661 | £17,753 | £87,911 |
| Profit Before Tax | £-2,030 | £-1,868 | £-1,559 | £-1,243 | £-842 | £-7,542 |
| Profit After Tax | £-2,030 | £-1,868 | £-1,559 | £-1,243 | £-842 | £-7,542 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-2,026 | £-1,865 | £5,441 | £11,252 | £15,785 | £28,588 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change