Semi Detached
CR0
3 beds
1 bath
Limes Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£857
↗ 1%After 5 Years
Change In Property Value
£47,485
↗ 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 | £20,244 | £20,548 | £21,061 | £21,588 | £22,236 | £105,676 |
| Total Expenses | £20,775 | £20,817 | £20,879 | £20,942 | £21,018 | £104,431 |
| Profit Before Tax | £-531 | £-269 | £182 | £645 | £1,218 | £1,245 |
| Profit After Tax | £-531 | £-269 | £148 | £523 | £986 | £857 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-526 | £-265 | £9,348 | £16,945 | £22,840 | £48,342 |
| 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