Flat
CR0
0 beds
1 bath
Heathfield Road, South Croydon CR0
London, England · CR0
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£5,971
↗ 11%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
45%
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 | £10,968 | £11,133 | £11,411 | £11,696 | £12,047 | £57,254 |
| Total Expenses | £9,840 | £9,902 | £9,973 | £10,045 | £10,123 | £49,883 |
| Profit Before Tax | £1,128 | £1,231 | £1,438 | £1,651 | £1,924 | £7,372 |
| Profit After Tax | £914 | £997 | £1,165 | £1,337 | £1,558 | £5,971 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £916 | £998 | £4,564 | £7,405 | £9,632 | £23,515 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change