Terraced
CR0
3 beds
1 bath
Mill Lane, Croydon, Greater London CR0
London, England · CR0
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£24,722
↗ 21%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
54%
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 | £22,464 | £22,801 | £23,371 | £23,955 | £24,674 | £117,265 |
| Total Expenses | £17,228 | £17,273 | £17,341 | £17,410 | £17,493 | £86,744 |
| Profit Before Tax | £5,236 | £5,528 | £6,030 | £6,545 | £7,181 | £30,521 |
| Profit After Tax | £4,241 | £4,478 | £4,885 | £5,302 | £5,817 | £24,722 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £4,245 | £4,481 | £12,185 | £18,332 | £23,157 | £62,400 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change