Flat CR0 1 bed 1 bath

Tanfield Road, Croydon CR0

London, England · CR0

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,770

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

56%

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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£11,511	£11,554	£11,611	£11,669	£11,736	£58,081
Profit Before Tax	£3,345	£3,525	£3,845	£4,173	£4,582	£19,470
Profit After Tax	£2,710	£2,855	£3,114	£3,380	£3,711	£15,770
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£2,712	£2,858	£7,715	£11,591	£14,638	£39,513
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	17%	21%	56%

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