Terraced CR0 3 beds 1 bath

Oval Road, Croydon, Surrey CR0

London, England · CR0

Initial Investment

First Year

£86,850First Year

Profit From Rental Income

After 5 Years

£18,537

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£29,007

↗ 10%After 5 Years

Return On Investment

55%

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	£17,292	£17,551	£17,990	£18,440	£18,993	£90,267
Total Expenses	£13,378	£13,415	£13,470	£13,526	£13,592	£67,381
Profit Before Tax	£3,914	£4,136	£4,520	£4,914	£5,401	£22,886
Profit After Tax	£3,170	£3,350	£3,661	£3,980	£4,375	£18,537
Change In Property Value	£3	£3	£5,620	£10,032	£13,350	£29,007
Net Return	£3,173	£3,353	£9,282	£14,012	£17,725	£47,545
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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