Flat CR2 6 beds 4 baths

Brighton Road, South Croydon CR2

London, England · CR2

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£77,580

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£58,500	£59,377	£60,862	£62,383	£64,255	£305,378
Total Expenses	£41,574	£41,708	£41,899	£42,095	£42,325	£209,600
Profit Before Tax	£16,926	£17,670	£18,963	£20,289	£21,930	£95,778
Profit After Tax	£13,710	£14,313	£15,360	£16,434	£17,764	£77,580
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£13,719	£14,321	£32,360	£46,779	£58,145	£165,325
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	5%	11%	16%	20%	58%

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