Terraced CR7 3 beds 0 baths

London Road, Croydon, Surrey CR7

London, England · CR7

Initial Investment

First Year

£135,832First Year

Profit From Rental Income

After 5 Years

£-34,701

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£43,454

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,944	£11,108	£11,386	£11,671	£12,021	£57,129
Total Expenses	£18,296	£18,324	£18,362	£18,401	£18,447	£91,830
Profit Before Tax	£-7,352	£-7,215	£-6,976	£-6,731	£-6,426	£-34,701
Profit After Tax	£-7,352	£-7,215	£-6,976	£-6,731	£-6,426	£-34,701
Change In Property Value	£4	£4	£8,419	£15,028	£19,998	£43,454
Net Return	£-7,347	£-7,211	£1,443	£8,297	£13,572	£8,754
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-5%	-5%	1%	6%	10%	6%

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