Flat CR0 2 beds 1 bath

Hartscroft, Forestdale, Croydon CR0

London, England · CR0

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,140

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

49%

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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£14,351	£14,431	£14,524	£14,619	£14,723	£72,648
Profit Before Tax	£2,437	£2,609	£2,942	£3,283	£3,716	£14,987
Profit After Tax	£1,974	£2,113	£2,383	£2,659	£3,010	£12,140
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£1,976	£2,116	£7,583	£11,942	£15,362	£38,979
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

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