Flat
CR0
1 bed
1 bath
Hogarth Crescent, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£38,125First YearProfit From Rental Income
£2,070
↗ 5%After 5 Years
Change In Property Value
£12,775
↗ 10%After 5 Years
Return On Investment
39%
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 | £7,992 | £8,112 | £8,315 | £8,523 | £8,778 | £41,719 |
| Total Expenses | £7,709 | £7,767 | £7,830 | £7,895 | £7,963 | £39,164 |
| Profit Before Tax | £283 | £345 | £484 | £628 | £815 | £2,555 |
| Profit After Tax | £229 | £279 | £392 | £508 | £660 | £2,070 |
| Change In Property Value | £1 | £1 | £2,475 | £4,418 | £5,879 | £12,775 |
| Net Return | £230 | £281 | £2,867 | £4,926 | £6,539 | £14,844 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change