Flat CR0 1 bed 1 bath

Friars Wood, Forestdale, Croydon CR0

London, England · CR0

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,760

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

50%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,532	£14,750	£15,119	£15,497	£15,962	£75,859
Total Expenses	£12,363	£12,430	£12,510	£12,591	£12,680	£62,575
Profit Before Tax	£2,169	£2,319	£2,609	£2,905	£3,282	£13,284
Profit After Tax	£1,757	£1,879	£2,113	£2,353	£2,658	£10,760
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,759	£1,881	£6,613	£10,386	£13,347	£33,987
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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